{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Title","DASH","User Guide","Setup","Legend","DataOPEX","DataCAPEX","DataCON&ASSUMPTIONS","CHWdata_Opex","CHWdata_Capex","CHWdata_Gifted assets","CHWdata_depreciation","Ballarat","Avoca","Beaufort","Daylesford","Maryborough","Remainder","System7","System8","System9","System10","IFC"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":15,"defined_names":143,"comments":0,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title","index":0,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[15,5,15,6]]}
[]
[]
[null,null,null,{"$f":"UPPER(Setup!I8)","v":"NCC WATER"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DASH",null,"Summary of NCC outcomes and main data inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USER GUIDE",null,"User guidance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETUP",null,"Input sheet for timing assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEGEND",null,"Modelling conventions and validation lists"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DataOPEX",null,"Input sheet for base year operating and maintenance expenditure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DataCAPEX",null,"Input sheet for capital expenditure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DataCON&ASSUMPTIONS",null,"Input sheet for new customer connections and finance assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E63","v":"Ballarat"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E46","v":"NCC calculation sheet for Ballarat"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E64","v":"Avoca"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E47","v":"NCC calculation sheet for Avoca"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E65","v":"Beaufort"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E48","v":"NCC calculation sheet for Beaufort"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E66","v":"Daylesford"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E49","v":"NCC calculation sheet for Daylesford"}]
[null,null,null,{"$f":"Setup!W41&\" to \"&Setup!AP41","v":"2023-24 to 2042-43"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E67","v":"Maryborough"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E50","v":"NCC calculation sheet for Maryborough"}]
[null,null,null,"Version ",{"$f":"Setup!I9","v":0.1},{"$f":"Setup!I10","v":"2022-04-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E68","v":"Remainder"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E51","v":"NCC calculation sheet for Remainder"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E69","v":"System7"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E52","v":"NCC calculation sheet for System7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E70","v":"System8"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E53","v":"NCC calculation sheet for System8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E71","v":"System9"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E54","v":"NCC calculation sheet for System9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E72","v":"System10"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E55","v":"NCC calculation sheet for System10"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFC",null,"Incremental Financing Costs"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note - The A1 cell in each sheet has been linked to the title page to allow for navigation to table of contents"]

{"sheet":"DASH","index":1,"n_rows":34,"n_cols":11,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Title!A1"]
[]
[null,null,"NCC - 20 YEAR",null,null,null,null,null,"CAPEX"]
[null,null,{"$f":"\"$\"&Setup!U41","v":"$2021-22"},null,null,null,null,null,{"$f":"C4&\" million\"","v":"$2021-22 million"},"20 year NPV"]
[]
[null,null,"System",null,null,null,null,null,"System"]
[null,null,{"$f":"Setup!E63","v":"Ballarat"},"Per con",{"$f":"IF(Ballarat!Q79=\"Off\",Ballarat!Q74,Ballarat!Q83)","v":4602.2287136072109},null,null,null,{"$f":"C7","v":"Ballarat"},"$NPV",{"$f":"Ballarat!Q34/1000000","v":128.03359854559798}]
[null,null,{"$f":"Setup!E64","v":"Avoca"},"Per con",{"$f":"IF(Avoca!Q79=\"Off\",Avoca!Q74,Avoca!Q83)","v":0},null,null,null,{"$f":"C8","v":"Avoca"},"$NPV",{"$f":"Avoca!Q34/1000000","v":0}]
[null,null,{"$f":"Setup!E65","v":"Beaufort"},"Per con",{"$f":"IF(Beaufort!Q79=\"Off\",Beaufort!Q74,Beaufort!Q83)","v":0},null,null,null,"Beaufort","$NPV",{"$f":"Beaufort!Q34/1000000","v":0}]
[null,null,{"$f":"Setup!E66","v":"Daylesford"},"Per con",{"$f":"IF(Daylesford!Q79=\"Off\",Daylesford!Q74,Daylesford!Q83)","v":4800.7956863884128},null,null,null,"Daylesford","$NPV",{"$f":"Daylesford!Q34/1000000","v":1.8704308264765537}]
[null,null,{"$f":"Setup!E67","v":"Maryborough"},"Per con",{"$f":"IF(Maryborough!Q79=\"Off\",Maryborough!Q74,Maryborough!Q83)","v":11573.15581870305},null,null,null,"Maryborough","$NPV",{"$f":"Maryborough!Q34/1000000","v":8.7212590386132778}]
[null,null,{"$f":"Setup!E68","v":"Remainder"},"Per con",{"$f":"IF(Remainder!Q79=\"Off\",Remainder!Q74,Remainder!Q83)","v":4987.1660219913556},null,null,null,"Remainder","$NPV",{"$f":"Remainder!Q34/1000000","v":2.5274730437509838}]
[null,null,{"$f":"Setup!E69","v":"System7"},"Per con",{"$f":"IF(System7!Q79=\"Off\",System7!Q74,System7!Q83)","v":0},null,null,null,"System7","$NPV",{"$f":"System7!Q34/1000000","v":0}]
[null,null,{"$f":"Setup!E70","v":"System8"},"Per con",{"$f":"IF(System8!Q79=\"Off\",System8!Q74,System8!Q83)","v":0},null,null,null,"System8","$NPV",{"$f":"System8!Q34/1000000","v":0}]
[null,null,{"$f":"Setup!E71","v":"System9"},"Per con",{"$f":"IF(System9!Q79=\"Off\",System9!Q74,System9!Q83)","v":0},null,null,null,"System9","$NPV",{"$f":"System9!Q34/1000000","v":0}]
[null,null,{"$f":"Setup!E72","v":"System10"},"Per con",{"$f":"IF(System10!Q79=\"Off\",System10!Q74,System10!Q83)","v":0},null,null,null,{"$f":"C16","v":"System10"},"$NPV",{"$f":"System10!Q34/1000000","v":0}]
[]
[]
[]
[]
[null,null,"NEW CUSTOMERS",null,null,null,null,null,"OPEX"]
[null,null,"Connections","20 years",null,null,null,null,{"$f":"I4","v":"$2021-22 million"},"20 year NPV"]
[]
[null,null,"System",null,null,null,null,null,"System"]
[null,null,{"$f":"C7","v":"Ballarat"},"Con",{"$f":"SUM(Ballarat!W63:AP63)","v":41277.931542830054},null,null,null,{"$f":"C7","v":"Ballarat"},"$NPV",{"$f":"Ballarat!Q38/1000000","v":8.6627505977535542}]
[null,null,{"$f":"C8","v":"Avoca"},"Con",{"$f":"SUM(Avoca!W63:AP63)","v":0},null,null,null,{"$f":"C8","v":"Avoca"},"$NPV",{"$f":"Avoca!Q38/1000000","v":0}]
[null,null,"Beaufort","Con",{"$f":"SUM(Beaufort!W63:AP63)","v":0},null,null,null,"Beaufort","$NPV",{"$f":"Beaufort!Q38/1000000","v":0}]
[null,null,"Daylesford","Con",{"$f":"SUM(Daylesford!W63:AP63)","v":634.50608959534475},null,null,null,"Daylesford","$NPV",{"$f":"Daylesford!Q38/1000000","v":0.35543156873832865}]
[null,null,"Maryborough","Con",{"$f":"SUM(Maryborough!W63:AP63)","v":1114.6592190567007},null,null,null,"Maryborough","$NPV",{"$f":"Maryborough!Q38/1000000","v":0.71652791694412854}]
[null,null,"Remainder","Con",{"$f":"SUM(Remainder!W63:AP63)","v":826.5985939215343},null,null,null,"Remainder","$NPV",{"$f":"Remainder!Q38/1000000","v":0.48607064477190282}]
[null,null,"System7","Con",{"$f":"SUM(System7!W63:AP63)","v":0},null,null,null,"System7","$NPV",{"$f":"System7!Q38/1000000","v":0}]
[null,null,"System8","Con",{"$f":"SUM(System8!W63:AP63)","v":0},null,null,null,"System8","$NPV",{"$f":"System8!Q38/1000000","v":0}]
[null,null,"System9","Con",{"$f":"SUM(System9!W63:AP63)","v":0},null,null,null,"System9","$NPV",{"$f":"System9!Q38/1000000","v":0}]
[null,null,"System10","Con",{"$f":"SUM(System10!W63:AP63)","v":0},null,null,null,{"$f":"C16","v":"System10"},"$NPV",{"$f":"System10!Q38/1000000","v":0}]

{"sheet":"User Guide","index":2,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[10,3,10,6]]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"User Guide"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"User Guide"]
[]
[null,null,null,null,"Description","Details","Screenshots"]
[null,null,null,"Contact details"]
[null,null,null,"The model contact","[INSERT MODEL OWNER]","[INSERT CONTACT DETAILS]"]
[null,null,null,"Statement of purpose"]
[null,null,null,"This model has been developed to provide businesses with a regulatory pricing model for the determination of NCCs.\n"]
[null,null,null,"Modelling Conventions"]
[null,null,null,"Inputs",null,"All input cells in the model are yellow. Users should only input data in these cells."]
[null,null,null,"Goal seek macros",null,"The model has a single goal seek that is used to identify the residual expenditure not recovered through NCCs where a business instutues a cap on the NCC."]
[null,null,null,"Administrative Sheets"]
[null,null,null,"User Guide",null,"This user guide outlines the steps that users will need to undertake in order to run the model successfully. The guide does not include a detailed description of the functionality of the calculation sheets or cells."]
[null,null,null,"Legend","Key model details and definitions.","Sheet includes validation lists.\n\nRows 22 to 35 should be populated with the asset classes used in the NCC calculations."]
[null,null,null,"User Guide - INPUT SHEETS"]
[null,null,null,"Setup","The first major inputs in the model are in the Setup tab. This tab establishes the timing that flows through to the rest of the model.","In rows 14 and 15, populate the yellow cells with NPV base date, model base date, first pricing period start and pricing period length. Care should be taken to ensure that the periods entered into rows 12 to 13 are internally consistent and align with the intended length of the pricing period. As a general guide the NPV base date is the year preceding the regulatory pricing period and the Model base date is the first year of the pricing period.\n\nRows 63 to 72 should be populated with the systems that NCCs are being determned for.\n\n"]
[null,null,null,"DataOPEX","The DataOPEX tab is the input tab for raw opex data.  \n","Populate rows 13 to 88 with direct opex associated with connecting new customers.  The tables include the system the opex relates to, a description of the opex and the corresponding opex values over the 20 year forecast period.\n\nThe opex captured in this table should be directly attributable to connecting cusotmers and not to the ongoing provision of water or wastewater services."]
[null,null,null,"DataCAPEX","The DataCAPEX tab is the input tab for capex data for the NCC period. ","Populate rows  13 to 218 with growth capex for each of the systems the NCCs are  beinng levied on. The data should include the system, a escription of the expenditure or project the expenditure relates to and the asset class. The capex data should extend overr the full twenty year forecasting period."]
[null,null,null,"DataCON&ASSUMPTIONS","The DataCON&ASSUMPTIONS tab is the input tab used to establish the forward new customer connections and the financing assumptions necesssary to calcuate NCCs.","Populated rows 13 to 43 with forecasted new customer connections for each of the styems.\n\nThe sheet also includes\n-  an input cell (F48) for the WACC asumptiion used to determine discount rates for the NPV calcualations.\n-  an input cell (F53) for the corporate tax rate used in the tax allowance.\n- an input cell (F58) for the value of franking credits.\n- rows 62 to 72 for gifted assets by system over each year of the forecasting period.\n- row76 to 86 for annual tax depreciation by system."]
[null,null,null,"User Guide - CALCULATION SHEETS"]
[null,null,null,"System based NCC sheets","These sheets outlline the NCC for each systems (the sheets or model will need to be run seperately for water and wastewater.\n\nThe NCC is outline in cell Q74.","Rows 76 onwards provide an indicative quantification of the residual capex and opex associated with NCCs, where a cap has been applied. Caps may be appled where businesses believe the cost  reflective NCC conflicts with other objectives such as affordablity.\n\nWhere a cap has been applied the user will need the cap swith in Q79 to on and then populate Q83 wiith the cap value. The user  will then need to run the pring macro button iin row 80."]
[null,null,null,"IFC sheet","The incremental fianance cost (IFC) sheet allows businesses to generate a IFC consisttent with the ESC's established approach."]
[null,null,null,"Password"]
[null,null,null,"Password","XXX","The final model has been provided with each sheet formated to provide for sheet protection. Note that excel passwords can't be retrieved if they are lost. The business should keep a separate register of its current passwords."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End"]

{"sheet":"Setup","index":3,"n_rows":75,"n_cols":42,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Setup"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Model details"]
[]
[null,null,null,null,"Client",null,null,null,"Central Highlands Water"]
[null,null,null,null,"Model type",null,null,null,"NCC Water"]
[null,null,null,null,"Version ",null,null,null,0.1]
[null,null,null,null,"Version date",null,null,null,"2022-04-01"]
[]
[null,"Timing"]
[null,null,"Inputs"]
[null,null,null,null,"NPV base date",null,"date",null,"2022-01-01"]
[null,null,null,null,"Model base date",null,"date",null,"2023-07-01"]
[null,null,null,null,"First pricing period start",null,"date",null,{"$f":"DATE(YEAR(BaseDate)-I17,MONTH(BaseDate),DAY(BaseDate))","v":"2018-07-01"}]
[null,null,null,null,"Pricing period length",null,"years",null,5]
[]
[null,null,"Key dates"]
[]
[null,null,null,null,"Opex Base financial year",null,"date",null,{"$f":"INDEX($R$41:$AF$41,MATCH(I25,R34:AF34,0)-2)","v":"2021-22"}]
[null,null,null,null,"Tariff base financial year",null,"date",null,{"$f":"INDEX($R$41:$AF$41,MATCH(I25,R34:AF34,0)-1)","v":"2022-23"}]
[null,null,null,null,"First pricing period end date",null,"date",null,{"$f":"EDATE(I16,I17*Months_yr)-1","v":"2023-06-30"}]
[null,null,null,null,"First pricing period end year",null,"date",null,{"$f":"INDEX($R$41:$AF$41,1,MATCH(I23,R35:AF35,0))","v":"2022-23"}]
[null,null,null,null,"Pricing setting date",null,"date",null,{"$f":"I23+1","v":"2023-07-01"}]
[null,null,null,null,"Pricing period 2 start date",null,"date",null,{"$f":"I23+1","v":"2023-07-01"}]
[null,null,null,null,"Pricing period 2 end date",null,"date",null,{"$f":"EOMONTH(I26,$I$17*Months_yr-1)","v":"2028-06-30"}]
[null,null,null,null,"Pricing period 2",null,"date",null,{"$f":"YEAR(I26)&\"-\"&RIGHT(YEAR(I27),2)","v":"2023-28"}]
[null,null,null,null,"Pricing period 3 start date",null,"date",null,{"$f":"I27+1","v":"2028-07-01"}]
[null,null,null,null,"Pricing period 3 end date",null,"date",null,{"$f":"EOMONTH(I29,$I$17*Months_yr-1)","v":"2033-06-30"}]
[null,null,null,null,"Pricing period 3",null,"date",null,{"$f":"YEAR(I29)&\"-\"&RIGHT(YEAR(I30),2)","v":"2028-33"}]
[]
[null,null,"Flags"]
[null,null,null,null,"Period start",null,null,null,null,null,null,null,null,null,null,"date",null,{"$f":"Q35+1","v":"2018-07-01"},"2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01",{"$f":"AF35+1","v":"2033-07-01"},{"$f":"AG35+1","v":"2034-07-01"},{"$f":"AH35+1","v":"2035-07-01"},{"$f":"AI35+1","v":"2036-07-01"},{"$f":"AJ35+1","v":"2037-07-01"},{"$f":"AK35+1","v":"2038-07-01"},{"$f":"AL35+1","v":"2039-07-01"},{"$f":"AM35+1","v":"2040-07-01"},{"$f":"AN35+1","v":"2041-07-01"},{"$f":"AO35+1","v":"2042-07-01"}]
[null,null,null,null,"Period end",null,null,null,null,null,null,null,null,null,null,"date",{"$f":"Setup!I16-1","v":"2018-06-30"},{"$f":"EOMONTH(R34,Months_yr-1)","v":"2019-06-30"},"2020-06-30","2021-06-30","2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30",{"$f":"EOMONTH(AG34,Months_yr-1)","v":"2034-06-30"},"2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","2042-06-30","2043-06-30"]
[]
[null,null,null,null,"Year counter",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Q37+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"AF37+1","v":16},{"$f":"AG37+1","v":17},{"$f":"AH37+1","v":18},{"$f":"AI37+1","v":19},{"$f":"AJ37+1","v":20},{"$f":"AK37+1","v":21},{"$f":"AL37+1","v":22},{"$f":"AM37+1","v":23},{"$f":"AN37+1","v":24},{"$f":"AO37+1","v":25}]
[]
[null,null,null,null,"Calendar year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"YEAR(R34)","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"YEAR(AG34)","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,null,null,"Financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"IF(MONTH(R35)>FY_month,YEAR(R35)+1,YEAR(R35))","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"IF(MONTH(AG35)>FY_month,YEAR(AG35)+1,YEAR(AG35))","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,null,null,"Financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R39&\"-\"&RIGHT(R40,2)","v":"2018-19"},{"$f":"S39&\"-\"&RIGHT(S40,2)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",{"$f":"AG39&\"-\"&RIGHT(AG40,2)","v":"2033-34"},"2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43"]
[null,null,null,null,"Pre model start calendar year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R39-$AF$37","v":2003},{"$f":"S39-$AF$37","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"AG39-$AF$37","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,"Pre model start financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R40-$AF$37","v":2004},{"$f":"S40-$AF$37","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,{"$f":"AG40-$AF$37","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,"Pre model start financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R42&\"-\"&RIGHT(R43,2)","v":"2003-04"},{"$f":"S42&\"-\"&RIGHT(S43,2)","v":"2004-05"},"2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"AG42&\"-\"&RIGHT(AG43,2)","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[null,null,null,null,"Pricing period",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"ROUNDUP(R37/$I$17,0)","v":1},{"$f":"ROUNDUP(S37/$I$17,0)","v":1},1,1,1,2,2,2,2,2,3,3,3,3,3,{"$f":"ROUNDUP(AG37/$I$17,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,null,null,null,"NPV base date",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF($I$15=R$34,1,0)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NPV discount year",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"IF(SUM($Q$47:Q47)=0,0,Q48+1)","v":0},{"$f":"IF(SUM($Q$47:R47)=0,0,R48+1)","v":0},{"$f":"IF(SUM($Q$47:S47)=0,0,S48+1)","v":0},{"$f":"IF(SUM($Q$47:T47)=0,0,T48+1)","v":0},{"$f":"IF(SUM($Q$47:U47)=0,0,U48+1)","v":0},{"$f":"IF(SUM($Q$47:V47)=0,0,V48+1)","v":0},{"$f":"IF(SUM($Q$47:W47)=0,0,W48+1)","v":1},{"$f":"IF(SUM($Q$47:X47)=0,0,X48+1)","v":2},{"$f":"IF(SUM($Q$47:Y47)=0,0,Y48+1)","v":3},{"$f":"IF(SUM($Q$47:Z47)=0,0,Z48+1)","v":4},{"$f":"IF(SUM($Q$47:AA47)=0,0,AA48+1)","v":5},{"$f":"IF(SUM($Q$47:AB47)=0,0,AB48+1)","v":6},{"$f":"IF(SUM($Q$47:AC47)=0,0,AC48+1)","v":7},{"$f":"IF(SUM($Q$47:AD47)=0,0,AD48+1)","v":8},{"$f":"IF(SUM($Q$47:AE47)=0,0,AE48+1)","v":9},{"$f":"IF(SUM($Q$47:AF47)=0,0,AF48+1)","v":10},{"$f":"IF(SUM($Q$47:AG47)=0,0,AG48+1)","v":11},{"$f":"IF(SUM($Q$47:AH47)=0,0,AH48+1)","v":12},{"$f":"IF(SUM($Q$47:AI47)=0,0,AI48+1)","v":13},{"$f":"IF(SUM($Q$47:AJ47)=0,0,AJ48+1)","v":14},{"$f":"IF(SUM($Q$47:AK47)=0,0,AK48+1)","v":15},{"$f":"IF(SUM($Q$47:AL47)=0,0,AL48+1)","v":16},{"$f":"IF(SUM($Q$47:AM47)=0,0,AM48+1)","v":17},{"$f":"IF(SUM($Q$47:AN47)=0,0,AN48+1)","v":18},{"$f":"IF(SUM($Q$47:AO47)=0,0,AO48+1)","v":19}]
[null,null,null,null,"NPV year adjustment",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"ROUND(((BaseDate-$I$14)/R58)*SUM($Q$47:Q47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/S58)*SUM($Q$47:R47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/T58)*SUM($Q$47:S47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/U58)*SUM($Q$47:T47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/V58)*SUM($Q$47:U47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/W58)*SUM($Q$47:V47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/X58)*SUM($Q$47:W47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/Y58)*SUM($Q$47:X47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/Z58)*SUM($Q$47:Y47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AA58)*SUM($Q$47:Z47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AB58)*SUM($Q$47:AA47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AC58)*SUM($Q$47:AB47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AD58)*SUM($Q$47:AC47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AE58)*SUM($Q$47:AD47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AF58)*SUM($Q$47:AE47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AG58)*SUM($Q$47:AF47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AH58)*SUM($Q$47:AG47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AI58)*SUM($Q$47:AH47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AJ58)*SUM($Q$47:AI47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AK58)*SUM($Q$47:AJ47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AL58)*SUM($Q$47:AK47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AM58)*SUM($Q$47:AL47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AN58)*SUM($Q$47:AM47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AO58)*SUM($Q$47:AN47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AP58)*SUM($Q$47:AO47),2)","v":1.5}]
[null,null,null,null,"NPV adjusted discount year",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"SUM(R48:R49)","v":0},{"$f":"SUM(S48:S49)","v":0},0,0,0,0,2.5,3.5,4.5,5.49,6.5,7.5,8.5,9.49,10.5,{"$f":"SUM(AG48:AG49)","v":11.5},12.5,13.49,14.5,15.5,16.5,17.489999999999998,18.5,19.5,20.5]
[null,null,null,null,"Price setting year",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF($I$25=R$34,1,0)","v":0},0,0,0,{"$f":"IF($I$25=V$34,1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,"Asset base depreciation flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q52=1,1,R51)","v":0},{"$f":"IF(R52=1,1,S51)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AF52=1,1,AG51)","v":1},{"$f":"IF(AG52=1,1,AH51)","v":1},{"$f":"IF(AH52=1,1,AI51)","v":1},{"$f":"IF(AI52=1,1,AJ51)","v":1},{"$f":"IF(AJ52=1,1,AK51)","v":1},{"$f":"IF(AK52=1,1,AL51)","v":1},{"$f":"IF(AL52=1,1,AM51)","v":1},{"$f":"IF(AM52=1,1,AN51)","v":1},{"$f":"IF(AN52=1,1,AO51)","v":1},{"$f":"IF(AO52=1,1,AP51)","v":1}]
[null,null,null,null,"Forecast year",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q53=1,1,R51)","v":0},{"$f":"IF(R53=1,1,S51)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AF53=1,1,AG51)","v":1},{"$f":"IF(AG53=1,1,AH51)","v":1},{"$f":"IF(AH53=1,1,AI51)","v":1},{"$f":"IF(AI53=1,1,AJ51)","v":1},{"$f":"IF(AJ53=1,1,AK51)","v":1},{"$f":"IF(AK53=1,1,AL51)","v":1},{"$f":"IF(AL53=1,1,AM51)","v":1},{"$f":"IF(AM53=1,1,AN51)","v":1},{"$f":"IF(AN53=1,1,AO51)","v":1},{"$f":"IF(AO53=1,1,AP51)","v":1}]
[null,null,null,null,"Tariff base year flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF($I$22=R41,1,0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I$22=AG41,1,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff demand forecast flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q55=1,1,R54)","v":0},{"$f":"IF(R55=1,1,S54)","v":0},0,0,1,1,{"$f":"IF(W55=1,1,X54)","v":1},1,1,1,1,1,1,1,1,{"$f":"IF(AF55=1,1,AG54)","v":1},{"$f":"IF(AG55=1,1,AH54)","v":1},{"$f":"IF(AH55=1,1,AI54)","v":1},{"$f":"IF(AI55=1,1,AJ54)","v":1},{"$f":"IF(AJ55=1,1,AK54)","v":1},{"$f":"IF(AK55=1,1,AL54)","v":1},{"$f":"IF(AL55=1,1,AM54)","v":1},{"$f":"IF(AM55=1,1,AN54)","v":1},{"$f":"IF(AN55=1,1,AO54)","v":1},{"$f":"IF(AO55=1,1,AP54)","v":1}]
[null,null,null,null,"Tariff base year demand growth flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q56=1,1,Q54)","v":0},{"$f":"IF(R56=1,1,R54)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AF56=1,1,AF54)","v":1},{"$f":"IF(AG56=1,1,AG54)","v":1},{"$f":"IF(AH56=1,1,AH54)","v":1},{"$f":"IF(AI56=1,1,AI54)","v":1},{"$f":"IF(AJ56=1,1,AJ54)","v":1},{"$f":"IF(AK56=1,1,AK54)","v":1},{"$f":"IF(AL56=1,1,AL54)","v":1},{"$f":"IF(AM56=1,1,AM54)","v":1},{"$f":"IF(AN56=1,1,AN54)","v":1},{"$f":"IF(AO56=1,1,AO54)","v":1}]
[]
[null,null,null,null,"Days in period",null,null,null,null,null,null,null,null,null,null,"days",null,{"$f":"(R35-R34+1)","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":"(AG35-AG34+1)","v":365},365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Year fraction per period",null,null,null,null,null,null,null,null,null,null,"%",null,{"$f":"(R58)/Days_yr","v":1},1.0027397260273974,1,1,1,1.0027397260273974,1,1,1,1.0027397260273974,1,1,1,1.0027397260273974,1,{"$f":"(AG58)/Days_yr","v":1},1,1.0027397260273974,1,1,1,1.0027397260273974,1,1,1]
[]
[null,null,"Towns/systems"]
[]
[null,null,null,null,"Ballarat"]
[null,null,null,null,"Avoca"]
[null,null,null,null,"Beaufort"]
[null,null,null,null,"Daylesford"]
[null,null,null,null,"Maryborough"]
[null,null,null,null,"Remainder"]
[null,null,null,null,"System7"]
[null,null,null,null,"System8"]
[null,null,null,null,"System9"]
[null,null,null,null,"System10"]
[]
[]
["End"]

{"sheet":"Legend","index":4,"n_rows":78,"n_cols":11,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Legend"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Name ranges"]
[]
[null,null,null,null,"Description",null,null,"Description",null,null,"Range name"]
[]
[null,null,"General"]
[null,null,null,null,"WorkBook title",null,null,{"$f":"Setup!I7&\" - \"&Setup!I8","v":"Central Highlands Water - NCC Water"},null,null,"WorkBookTitle"]
[]
[null,null,"Timing"]
[null,null,null,null,"Days in years",null,null,365,null,null,"Days_yr"]
[null,null,null,null,"Months per quarter",null,null,3,null,null,"Months_qtr"]
[null,null,null,null,"Months per half year",null,null,6,null,null,"Months_hyr"]
[null,null,null,null,"Quarters per year",null,null,4,null,null,"Quarters_yr"]
[null,null,null,null,"Months per year",null,null,12,null,null,"Months_yr"]
[null,null,null,null,"FY end month",null,null,6,null,null,"FY_month"]
[]
[null,"Lists"]
[null,null,"Asset classes"]
[null,null,null,null,"water "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ESC Drivers"]
[null,null,null,null,"Business Efficiency"]
[null,null,null,null,"Compliance"]
[null,null,null,null,"Growth"]
[null,null,null,null,"Renewal"]
[null,null,null,null,"Service Improvement"]
[null,null,null,null,"Unregulated"]
[]
[null,null,"Towns/systems"]
[null,null,null,null,{"$f":"Setup!E63","v":"Ballarat"}]
[null,null,null,null,{"$f":"Setup!E64","v":"Avoca"}]
[null,null,null,null,{"$f":"Setup!E65","v":"Beaufort"}]
[null,null,null,null,{"$f":"Setup!E66","v":"Daylesford"}]
[null,null,null,null,{"$f":"Setup!E67","v":"Maryborough"}]
[null,null,null,null,{"$f":"Setup!E68","v":"Remainder"}]
[null,null,null,null,{"$f":"Setup!E69","v":"System7"}]
[null,null,null,null,{"$f":"Setup!E70","v":"System8"}]
[null,null,null,null,{"$f":"Setup!E71","v":"System9"}]
[null,null,null,null,{"$f":"Setup!E72","v":"System10"}]
[]
[null,null,"Customer class"]
[null,null,null,null,"Residential"]
[null,null,null,null,"Non-residential"]
[null,null,null,null,"Industrial"]
[]
[null,null,"Cap Switch"]
[null,null,null,null,"On"]
[null,null,null,null,"Off"]
[]
[null,"Cell styles"]
[null,null,"Header 2"]
[null,null,null,"Header 3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End"]

{"sheet":"DataOPEX","index":5,"n_rows":91,"n_cols":42,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"DataOPEX"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},"num",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},"year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[]
[null,"OPEX"]
[null,null,"Connections opex"]
[null,null,null,"Operating expenditure directly attributable to connecting new cusmtomers"]
[null,null,null,null,"System/Town","Desciption"]
[null,null,null,null,"Ballarat","total opex",null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Opex!E64","v":471205.69693734468},{"$f":"CHWdata_Opex!F64","v":482994.72742330149},{"$f":"CHWdata_Opex!G64","v":495078.7060406204},{"$f":"CHWdata_Opex!H64","v":507465.01205601013},{"$f":"CHWdata_Opex!I64","v":520161.20935703779},{"$f":"CHWdata_Opex!J64","v":533175.05107113253},{"$f":"CHWdata_Opex!K64","v":546514.4843001517},{"$f":"CHWdata_Opex!L64","v":560187.65497340052},{"$f":"CHWdata_Opex!M64","v":574202.91282206832},{"$f":"CHWdata_Opex!N64","v":588568.81647812005},{"$f":"CHWdata_Opex!O64","v":603294.1387007559},{"$f":"CHWdata_Opex!P64","v":618387.87173363136},{"$f":"CHWdata_Opex!Q64","v":633859.23279610835},{"$f":"CHWdata_Opex!R64","v":649717.66971189156},{"$f":"CHWdata_Opex!S64","v":665972.86667848681},{"$f":"CHWdata_Opex!T64","v":682634.75018100464},{"$f":"CHWdata_Opex!U64","v":699713.49505392043},{"$f":"CHWdata_Opex!V64","v":717219.53069449321},{"$f":"CHWdata_Opex!W64","v":735163.5474316366},{"$f":"CHWdata_Opex!X64","v":753556.50305413234}]
[null,null,null,null,"Avoca","total opex",null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Opex!E65","v":0},{"$f":"CHWdata_Opex!F65","v":0},{"$f":"CHWdata_Opex!G65","v":0},{"$f":"CHWdata_Opex!H65","v":0},{"$f":"CHWdata_Opex!I65","v":0},{"$f":"CHWdata_Opex!J65","v":0},{"$f":"CHWdata_Opex!K65","v":0},{"$f":"CHWdata_Opex!L65","v":0},{"$f":"CHWdata_Opex!M65","v":0},{"$f":"CHWdata_Opex!N65","v":0},{"$f":"CHWdata_Opex!O65","v":0},{"$f":"CHWdata_Opex!P65","v":0},{"$f":"CHWdata_Opex!Q65","v":0},{"$f":"CHWdata_Opex!R65","v":0},{"$f":"CHWdata_Opex!S65","v":0},{"$f":"CHWdata_Opex!T65","v":0},{"$f":"CHWdata_Opex!U65","v":0},{"$f":"CHWdata_Opex!V65","v":0},{"$f":"CHWdata_Opex!W65","v":0},{"$f":"CHWdata_Opex!X65","v":0}]
[null,null,null,null,"Beaufort","total opex",null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Opex!E66","v":0},{"$f":"CHWdata_Opex!F66","v":0},{"$f":"CHWdata_Opex!G66","v":0},{"$f":"CHWdata_Opex!H66","v":0},{"$f":"CHWdata_Opex!I66","v":0},{"$f":"CHWdata_Opex!J66","v":0},{"$f":"CHWdata_Opex!K66","v":0},{"$f":"CHWdata_Opex!L66","v":0},{"$f":"CHWdata_Opex!M66","v":0},{"$f":"CHWdata_Opex!N66","v":0},{"$f":"CHWdata_Opex!O66","v":0},{"$f":"CHWdata_Opex!P66","v":0},{"$f":"CHWdata_Opex!Q66","v":0},{"$f":"CHWdata_Opex!R66","v":0},{"$f":"CHWdata_Opex!S66","v":0},{"$f":"CHWdata_Opex!T66","v":0},{"$f":"CHWdata_Opex!U66","v":0},{"$f":"CHWdata_Opex!V66","v":0},{"$f":"CHWdata_Opex!W66","v":0},{"$f":"CHWdata_Opex!X66","v":0}]
[null,null,null,null,"Daylesford","total opex",null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Opex!E67","v":22196.28658649413},{"$f":"CHWdata_Opex!F67","v":22407.36698088668},{"$f":"CHWdata_Opex!G67","v":22620.454690003848},{"$f":"CHWdata_Opex!H67","v":22835.568802839734},{"$f":"CHWdata_Opex!I67","v":23052.728589919367},{"$f":"CHWdata_Opex!J67","v":23271.953505025005},{"$f":"CHWdata_Opex!K67","v":23493.263186938857},{"$f":"CHWdata_Opex!L67","v":23716.677461202391},{"$f":"CHWdata_Opex!M67","v":23942.216341892352},{"$f":"CHWdata_Opex!N67","v":24169.900033413684},{"$f":"CHWdata_Opex!O67","v":24399.748932309489},{"$f":"CHWdata_Opex!P67","v":24631.783629088222},{"$f":"CHWdata_Opex!Q67","v":24866.024910068234},{"$f":"CHWdata_Opex!R67","v":25102.493759239871},{"$f":"CHWdata_Opex!S67","v":25341.211360145284},{"$f":"CHWdata_Opex!T67","v":25582.199097776098},{"$f":"CHWdata_Opex!U67","v":25825.478560489155},{"$f":"CHWdata_Opex!V67","v":26071.071541940444},{"$f":"CHWdata_Opex!W67","v":26319.000043037453},{"$f":"CHWdata_Opex!X67","v":26569.28627391006}]
[null,null,null,null,"Maryborough","total opex",null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Opex!E68","v":45221.327434695806},{"$f":"CHWdata_Opex!F68","v":45596.531074567014},{"$f":"CHWdata_Opex!G68","v":45974.8477980065},{"$f":"CHWdata_Opex!H68","v":46356.303434426009},{"$f":"CHWdata_Opex!I68","v":46740.924027545225},{"$f":"CHWdata_Opex!J68","v":47128.735837169887},{"$f":"CHWdata_Opex!K68","v":47519.765340984668},{"$f":"CHWdata_Opex!L68","v":47914.039236360935},{"$f":"CHWdata_Opex!M68","v":48311.584442179497},{"$f":"CHWdata_Opex!N68","v":48712.428100668469},{"$f":"CHWdata_Opex!O68","v":49116.597579256406},{"$f":"CHWdata_Opex!P68","v":49524.120472440809},{"$f":"CHWdata_Opex!Q68","v":49935.024603672115},{"$f":"CHWdata_Opex!R68","v":50349.33802725334},{"$f":"CHWdata_Opex!S68","v":50767.089030255462},{"$f":"CHWdata_Opex!T68","v":51188.306134448721},{"$f":"CHWdata_Opex!U68","v":51613.01809824993},{"$f":"CHWdata_Opex!V68","v":52041.253918685936},{"$f":"CHWdata_Opex!W68","v":52473.04283337338},{"$f":"CHWdata_Opex!X68","v":52908.414322514895}]
[null,null,null,null,"Remainder","total opex",null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Opex!E69","v":30364.242587477853},{"$f":"CHWdata_Opex!F69","v":30651.885763514569},{"$f":"CHWdata_Opex!G69","v":30942.253808992111},{"$f":"CHWdata_Opex!H69","v":31235.372536841529},{"$f":"CHWdata_Opex!I69","v":31531.26800452207},{"$f":"CHWdata_Opex!J69","v":31829.966516337608},{"$f":"CHWdata_Opex!K69","v":32131.494625775038},{"$f":"CHWdata_Opex!L69","v":32435.879137864798},{"$f":"CHWdata_Opex!M69","v":32743.147111563776},{"$f":"CHWdata_Opex!N69","v":33053.32586216076},{"$f":"CHWdata_Opex!O69","v":33366.442963704707},{"$f":"CHWdata_Opex!P69","v":33682.526251456002},{"$f":"CHWdata_Opex!Q69","v":34001.603824360929},{"$f":"CHWdata_Opex!R69","v":34323.704047549589},{"$f":"CHWdata_Opex!S69","v":34648.855554857495},{"$f":"CHWdata_Opex!T69","v":34977.087251371035},{"$f":"CHWdata_Opex!U69","v":35308.428315997058},{"$f":"CHWdata_Opex!V69","v":35642.908204056788},{"$f":"CHWdata_Opex!W69","v":35980.556649904342},{"$f":"CHWdata_Opex!X69","v":36321.40366957002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14:R88)","v":0},{"$f":"SUM(S14:S88)","v":0},0,0,0,568987.5535460125,581650.51124226977,594616.26233762281,607892.25683011743,621486.12997902452,635405.70692966506,649659.00745385024,664254.25080882863,679199.86071770405,{"$f":"SUM(AF14:AF88)","v":694504.47047436296},{"$f":"SUM(AG14:AG88)","v":710176.92817602644},726226.3020866164,742661.88613420958,759493.2055459345,776730.02262374503,794382.34266460047,812460.42002865649,830974.76435917639,849936.14695795183,869355.60732012731]
[]
["End"]

{"sheet":"DataCAPEX","index":6,"n_rows":221,"n_cols":42,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"DataCAPEX"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},"num",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},"year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[]
[null,"CAPEX"]
[null,null,"Growth Capex by system by asset class"]
[]
[null,null,null,null,"System/Town","Desciption","Asset Class"]
[null,null,null,null,"Ballarat","total capex","water ",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Capex!AB77","v":1522785.8062924002},{"$f":"CHWdata_Capex!AC77","v":2707153.201774165},{"$f":"CHWdata_Capex!AD77","v":6760203.7782389689},{"$f":"CHWdata_Capex!AE77","v":6639165.8458903655},{"$f":"CHWdata_Capex!AF77","v":5946907.6829558425},{"$f":"CHWdata_Capex!AG77","v":17797183.656650275},{"$f":"CHWdata_Capex!AH77","v":7122183.6566502796},{"$f":"CHWdata_Capex!AI77","v":22418389.394169327},{"$f":"CHWdata_Capex!AJ77","v":8560613.556601109},{"$f":"CHWdata_Capex!AK77","v":11352057.215488272},{"$f":"CHWdata_Capex!AL77","v":4172183.6566502796},{"$f":"CHWdata_Capex!AM77","v":952689.42129831295},{"$f":"CHWdata_Capex!AN77","v":25623299.770535786},{"$f":"CHWdata_Capex!AO77","v":952689.42129831295},{"$f":"CHWdata_Capex!AP77","v":952689.42129831295},{"$f":"CHWdata_Capex!AQ77","v":952689.42129831295},{"$f":"CHWdata_Capex!AR77","v":952689.42129831295},{"$f":"CHWdata_Capex!AS77","v":50989368.946312189},{"$f":"CHWdata_Capex!AT77","v":952689.42129831295},{"$f":"CHWdata_Capex!AU77","v":952689.42129831295}]
[null,null,null,null,"Avoca","total capex","water ",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Capex!AB78","v":0},{"$f":"CHWdata_Capex!AC78","v":0},{"$f":"CHWdata_Capex!AD78","v":0},{"$f":"CHWdata_Capex!AE78","v":0},{"$f":"CHWdata_Capex!AF78","v":0},{"$f":"CHWdata_Capex!AG78","v":0},{"$f":"CHWdata_Capex!AH78","v":0},{"$f":"CHWdata_Capex!AI78","v":0},{"$f":"CHWdata_Capex!AJ78","v":0},{"$f":"CHWdata_Capex!AK78","v":0},{"$f":"CHWdata_Capex!AL78","v":0},{"$f":"CHWdata_Capex!AM78","v":0},{"$f":"CHWdata_Capex!AN78","v":0},{"$f":"CHWdata_Capex!AO78","v":0},{"$f":"CHWdata_Capex!AP78","v":0},{"$f":"CHWdata_Capex!AQ78","v":0},{"$f":"CHWdata_Capex!AR78","v":0},{"$f":"CHWdata_Capex!AS78","v":0},{"$f":"CHWdata_Capex!AT78","v":0},{"$f":"CHWdata_Capex!AU78","v":0}]
[null,null,null,null,"Beaufort","total capex","water ",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Capex!AB79","v":0},{"$f":"CHWdata_Capex!AC79","v":0},{"$f":"CHWdata_Capex!AD79","v":0},{"$f":"CHWdata_Capex!AE79","v":0},{"$f":"CHWdata_Capex!AF79","v":0},{"$f":"CHWdata_Capex!AG79","v":0},{"$f":"CHWdata_Capex!AH79","v":0},{"$f":"CHWdata_Capex!AI79","v":0},{"$f":"CHWdata_Capex!AJ79","v":0},{"$f":"CHWdata_Capex!AK79","v":0},{"$f":"CHWdata_Capex!AL79","v":0},{"$f":"CHWdata_Capex!AM79","v":0},{"$f":"CHWdata_Capex!AN79","v":0},{"$f":"CHWdata_Capex!AO79","v":0},{"$f":"CHWdata_Capex!AP79","v":0},{"$f":"CHWdata_Capex!AQ79","v":0},{"$f":"CHWdata_Capex!AR79","v":0},{"$f":"CHWdata_Capex!AS79","v":0},{"$f":"CHWdata_Capex!AT79","v":0},{"$f":"CHWdata_Capex!AU79","v":0}]
[null,null,null,null,"Daylesford","total capex","water ",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Capex!AB80","v":56565.760279235321},{"$f":"CHWdata_Capex!AC80","v":48763.586447616653},{"$f":"CHWdata_Capex!AD80","v":48763.586447616653},{"$f":"CHWdata_Capex!AE80","v":48763.586447616653},{"$f":"CHWdata_Capex!AF80","v":59555.99997789615},{"$f":"CHWdata_Capex!AG80","v":102436.26158533222},{"$f":"CHWdata_Capex!AH80","v":656446.82280634623},{"$f":"CHWdata_Capex!AI80","v":111156.31388016985},{"$f":"CHWdata_Capex!AJ80","v":44876.722757174917},{"$f":"CHWdata_Capex!AK80","v":44876.722757174917},{"$f":"CHWdata_Capex!AL80","v":44876.722757174917},{"$f":"CHWdata_Capex!AM80","v":44876.722757174917},{"$f":"CHWdata_Capex!AN80","v":258652.63212732293},{"$f":"CHWdata_Capex!AO80","v":44876.722757174917},{"$f":"CHWdata_Capex!AP80","v":44876.722757174917},{"$f":"CHWdata_Capex!AQ80","v":44876.722757174917},{"$f":"CHWdata_Capex!AR80","v":44876.722757174917},{"$f":"CHWdata_Capex!AS80","v":798273.30864129751},{"$f":"CHWdata_Capex!AT80","v":44876.722757174917},{"$f":"CHWdata_Capex!AU80","v":44876.722757174917}]
[null,null,null,null,"Maryborough","total capex","water ",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Capex!AB81","v":115243.54568102732},{"$f":"CHWdata_Capex!AC81","v":99347.884207782176},{"$f":"CHWdata_Capex!AD81","v":99347.884207782176},{"$f":"CHWdata_Capex!AE81","v":99347.884207782176},{"$f":"CHWdata_Capex!AF81","v":164102.36538945913},{"$f":"CHWdata_Capex!AG81","v":91429.030981835487},{"$f":"CHWdata_Capex!AH81","v":91429.030981835487},{"$f":"CHWdata_Capex!AI81","v":2660742.029535416},{"$f":"CHWdata_Capex!AJ81","v":91429.030981835487},{"$f":"CHWdata_Capex!AK81","v":91429.030981835487},{"$f":"CHWdata_Capex!AL81","v":91429.030981835487},{"$f":"CHWdata_Capex!AM81","v":91429.030981835487},{"$f":"CHWdata_Capex!AN81","v":1095842.0676448897},{"$f":"CHWdata_Capex!AO81","v":91429.030981835487},{"$f":"CHWdata_Capex!AP81","v":91429.030981835487},{"$f":"CHWdata_Capex!AQ81","v":91429.030981835487},{"$f":"CHWdata_Capex!AR81","v":91429.030981835487},{"$f":"CHWdata_Capex!AS81","v":8002986.7270237654},{"$f":"CHWdata_Capex!AT81","v":91429.030981835487},{"$f":"CHWdata_Capex!AU81","v":91429.030981835487}]
[null,null,null,null,"Remainder","total capex","water ",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"CHWdata_Capex!AB82","v":77352.350206031348},{"$f":"CHWdata_Capex!AC82","v":66683.060522440821},{"$f":"CHWdata_Capex!AD82","v":66683.060522440821},{"$f":"CHWdata_Capex!AE82","v":66683.060522440821},{"$f":"CHWdata_Capex!AF82","v":66683.060522440821},{"$f":"CHWdata_Capex!AG82","v":61367.865607673179},{"$f":"CHWdata_Capex!AH82","v":61367.865607673179},{"$f":"CHWdata_Capex!AI82","v":467475.65232134738},{"$f":"CHWdata_Capex!AJ82","v":61367.865607673179},{"$f":"CHWdata_Capex!AK82","v":61367.865607673179},{"$f":"CHWdata_Capex!AL82","v":61367.865607673179},{"$f":"CHWdata_Capex!AM82","v":61367.865607673179},{"$f":"CHWdata_Capex!AN82","v":1906464.1230252797},{"$f":"CHWdata_Capex!AO82","v":61367.865607673179},{"$f":"CHWdata_Capex!AP82","v":61367.865607673179},{"$f":"CHWdata_Capex!AQ82","v":61367.865607673179},{"$f":"CHWdata_Capex!AR82","v":61367.865607673179},{"$f":"CHWdata_Capex!AS82","v":107728.53464536424},{"$f":"CHWdata_Capex!AT82","v":61367.865607673179},{"$f":"CHWdata_Capex!AU82","v":61367.865607673179}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14:R218)","v":0},{"$f":"SUM(S14:S218)","v":0},0,0,0,1771947.4624586944,2921947.7329520048,6974998.3094168091,6853960.3770682057,6237249.1088456381,18052416.814825114,7931427.3760461351,25657763.389906261,8758287.1759477928,{"$f":"SUM(AF14:AF218)","v":11549730.834834956},{"$f":"SUM(AG14:AG218)","v":4369857.2759969635},1150363.0406449963,28884258.593333278,1150363.0406449963,1150363.0406449963,1150363.0406449963,1150363.0406449963,59898357.516622618,1150363.0406449963,1150363.0406449963]
[]
["End"]

{"sheet":"DataCON&ASSUMPTIONS","index":7,"n_rows":89,"n_cols":42,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"DataCON&ASSUMPTIONS"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},"num",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},"year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[]
[null,"New Customers"]
[null,null,"Water Connections"]
[]
[null,null,null,null,"System/Town","Customer Class"]
[null,null,null,null,"Ballarat","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_Opex!E47","v":1615.9124999999985},{"$f":"CHWdata_Opex!F47","v":1656.3103124999907},{"$f":"CHWdata_Opex!G47","v":1697.7180703124905},{"$f":"CHWdata_Opex!H47","v":1740.1610220703005},{"$f":"CHWdata_Opex!I47","v":1783.6650476220675},{"$f":"CHWdata_Opex!J47","v":1828.2566738126188},{"$f":"CHWdata_Opex!K47","v":1873.9630906579259},{"$f":"CHWdata_Opex!L47","v":1920.8121679243777},{"$f":"CHWdata_Opex!M47","v":1968.8324721224926},{"$f":"CHWdata_Opex!N47","v":2018.0532839255466},{"$f":"CHWdata_Opex!O47","v":2068.5046160236816},{"$f":"CHWdata_Opex!P47","v":2120.217231424278},{"$f":"CHWdata_Opex!Q47","v":2173.2226622098824},{"$f":"CHWdata_Opex!R47","v":2227.5532287651295},{"$f":"CHWdata_Opex!S47","v":2283.2420594842552},{"$f":"CHWdata_Opex!T47","v":2340.323110971367},{"$f":"CHWdata_Opex!U47","v":2398.8311887456512},{"$f":"CHWdata_Opex!V47","v":2458.8019684642932},{"$f":"CHWdata_Opex!W47","v":2520.272017675903},{"$f":"CHWdata_Opex!X47","v":2583.2788181178039}]
[null,null,null,null,"Avoca","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_Opex!E48","v":0},{"$f":"CHWdata_Opex!F48","v":0},{"$f":"CHWdata_Opex!G48","v":0},{"$f":"CHWdata_Opex!H48","v":0},{"$f":"CHWdata_Opex!I48","v":0},{"$f":"CHWdata_Opex!J48","v":0},{"$f":"CHWdata_Opex!K48","v":0},{"$f":"CHWdata_Opex!L48","v":0},{"$f":"CHWdata_Opex!M48","v":0},{"$f":"CHWdata_Opex!N48","v":0},{"$f":"CHWdata_Opex!O48","v":0},{"$f":"CHWdata_Opex!P48","v":0},{"$f":"CHWdata_Opex!Q48","v":0},{"$f":"CHWdata_Opex!R48","v":0},{"$f":"CHWdata_Opex!S48","v":0},{"$f":"CHWdata_Opex!T48","v":0},{"$f":"CHWdata_Opex!U48","v":0},{"$f":"CHWdata_Opex!V48","v":0},{"$f":"CHWdata_Opex!W48","v":0},{"$f":"CHWdata_Opex!X48","v":0}]
[null,null,null,null,"Beaufort","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_Opex!E49","v":0},{"$f":"CHWdata_Opex!F49","v":0},{"$f":"CHWdata_Opex!G49","v":0},{"$f":"CHWdata_Opex!H49","v":0},{"$f":"CHWdata_Opex!I49","v":0},{"$f":"CHWdata_Opex!J49","v":0},{"$f":"CHWdata_Opex!K49","v":0},{"$f":"CHWdata_Opex!L49","v":0},{"$f":"CHWdata_Opex!M49","v":0},{"$f":"CHWdata_Opex!N49","v":0},{"$f":"CHWdata_Opex!O49","v":0},{"$f":"CHWdata_Opex!P49","v":0},{"$f":"CHWdata_Opex!Q49","v":0},{"$f":"CHWdata_Opex!R49","v":0},{"$f":"CHWdata_Opex!S49","v":0},{"$f":"CHWdata_Opex!T49","v":0},{"$f":"CHWdata_Opex!U49","v":0},{"$f":"CHWdata_Opex!V49","v":0},{"$f":"CHWdata_Opex!W49","v":0},{"$f":"CHWdata_Opex!X49","v":0}]
[null,null,null,null,"Daylesford","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_Opex!E50","v":28.954056264908104},{"$f":"CHWdata_Opex!F50","v":29.229401133602551},{"$f":"CHWdata_Opex!G50","v":29.507364453957507},{"$f":"CHWdata_Opex!H50","v":29.787971126706907},{"$f":"CHWdata_Opex!I50","v":30.071246289382543},{"$f":"CHWdata_Opex!J50","v":30.357215318566887},{"$f":"CHWdata_Opex!K50","v":30.645903832167278},{"$f":"CHWdata_Opex!L50","v":30.937337691709672},{"$f":"CHWdata_Opex!M50","v":31.231543004655578},{"$f":"CHWdata_Opex!N50","v":31.52854612674173},{"$f":"CHWdata_Opex!O50","v":31.828373664340234},{"$f":"CHWdata_Opex!P50","v":32.131052476841887},{"$f":"CHWdata_Opex!Q50","v":32.436609679062713},{"$f":"CHWdata_Opex!R50","v":32.745072643673211},{"$f":"CHWdata_Opex!S50","v":33.056469003649909},{"$f":"CHWdata_Opex!T50","v":33.370826654751909},{"$f":"CHWdata_Opex!U50","v":33.688173758017911},{"$f":"CHWdata_Opex!V50","v":34.008538742291421},{"$f":"CHWdata_Opex!W50","v":34.331950306764611},{"$f":"CHWdata_Opex!X50","v":34.658437423552186}]
[null,null,null,null,"Maryborough","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_Opex!E51","v":51.466965138533851},{"$f":"CHWdata_Opex!F51","v":51.89398915017955},{"$f":"CHWdata_Opex!G51","v":52.324556201638188},{"$f":"CHWdata_Opex!H51","v":52.758695689689375},{"$f":"CHWdata_Opex!I51","v":53.19643725502101},{"$f":"CHWdata_Opex!J51","v":53.637810784249268},{"$f":"CHWdata_Opex!K51","v":54.082846411964056},{"$f":"CHWdata_Opex!L51","v":54.53157452277992},{"$f":"CHWdata_Opex!M51","v":54.984025753416972},{"$f":"CHWdata_Opex!N51","v":55.440230994787271},{"$f":"CHWdata_Opex!O51","v":55.900221394109394},{"$f":"CHWdata_Opex!P51","v":56.364028357028474},{"$f":"CHWdata_Opex!Q51","v":56.831683549767149},{"$f":"CHWdata_Opex!R51","v":57.30321890128198},{"$f":"CHWdata_Opex!S51","v":57.778666605446233},{"$f":"CHWdata_Opex!T51","v":58.258059123248131},{"$f":"CHWdata_Opex!U51","v":58.741429185006382},{"$f":"CHWdata_Opex!V51","v":59.228809792602988},{"$f":"CHWdata_Opex!W51","v":59.720234221740611},{"$f":"CHWdata_Opex!X51","v":60.215736024209946}]
[null,null,null,null,"Remainder","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_Opex!E52","v":37.871636406765901},{"$f":"CHWdata_Opex!F52","v":38.2161183138669},{"$f":"CHWdata_Opex!G52","v":38.56373364206047},{"$f":"CHWdata_Opex!H52","v":38.914510893068837},{"$f":"CHWdata_Opex!I52","v":39.268478827867511},{"$f":"CHWdata_Opex!J52","v":39.625666469043608},{"$f":"CHWdata_Opex!K52","v":39.986103103172354},{"$f":"CHWdata_Opex!L52","v":40.349818283223613},{"$f":"CHWdata_Opex!M52","v":40.716841830980229},{"$f":"CHWdata_Opex!N52","v":41.087203839488211},{"$f":"CHWdata_Opex!O52","v":41.46093467551691},{"$f":"CHWdata_Opex!P52","v":41.838064982055585},{"$f":"CHWdata_Opex!Q52","v":42.218625680823607},{"$f":"CHWdata_Opex!R52","v":42.602647974804313},{"$f":"CHWdata_Opex!S52","v":42.990163350804323},{"$f":"CHWdata_Opex!T52","v":43.381203582037415},{"$f":"CHWdata_Opex!U52","v":43.775800730725678},{"$f":"CHWdata_Opex!V52","v":44.173987150732501},{"$f":"CHWdata_Opex!W52","v":44.575795490211021},{"$f":"CHWdata_Opex!X52","v":44.981258694285316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[]
[null,"Finance"]
[null,null,"WACC"]
[]
[null,null,null,null,"WACC",3.09E-2]
[]
[null,"Tax"]
[null,null,"Tax rate"]
[]
[null,null,null,null,"Corporate tax rate",0.3]
[]
[null,"Franking credits"]
[null,null,"Value of franking credits"]
[]
[null,null,null,null,"Value of franking credits",0.5]
[]
[null,null,"Gifted assets"]
[]
[null,null,null,null,"System/Town","Customer Class"]
[null,null,null,null,"Ballarat","Residential",null,null,null,null,null,null,null,null,null,null,"Con",100,100,100,100,100,{"$f":"'CHWdata_Gifted assets'!L15","v":4369487.7633654932},{"$f":"'CHWdata_Gifted assets'!M15","v":4478724.9574496103},{"$f":"'CHWdata_Gifted assets'!N15","v":4590693.08138585},{"$f":"'CHWdata_Gifted assets'!O15","v":4705460.4084204901},{"$f":"'CHWdata_Gifted assets'!P15","v":4823096.9186310284},{"$f":"'CHWdata_Gifted assets'!Q15","v":4943674.3415968027},{"$f":"'CHWdata_Gifted assets'!R15","v":5067266.2001367006},{"$f":"'CHWdata_Gifted assets'!S15","v":5193947.8551401272},{"$f":"'CHWdata_Gifted assets'!T15","v":5323796.5515186451},{"$f":"'CHWdata_Gifted assets'!U15","v":5456891.4653065894},{"$f":"'CHWdata_Gifted assets'!V15","v":5593313.7519392436},{"$f":"'CHWdata_Gifted assets'!W15","v":5733146.5957377367},{"$f":"'CHWdata_Gifted assets'!X15","v":5876475.2606311729},{"$f":"'CHWdata_Gifted assets'!Y15","v":6023387.1421469525},{"$f":"'CHWdata_Gifted assets'!Z15","v":6173971.8207006194},{"$f":"'CHWdata_Gifted assets'!AA15","v":6328321.1162181497},{"$f":"'CHWdata_Gifted assets'!AB15","v":6486529.1441236036},{"$f":"'CHWdata_Gifted assets'!AC15","v":6648692.3727266956},{"$f":"'CHWdata_Gifted assets'!AD15","v":6814909.6820448693},{"$f":"'CHWdata_Gifted assets'!AE15","v":6985282.4240960004}]
[null,null,null,null,"Avoca","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'CHWdata_Gifted assets'!L16","v":0},{"$f":"'CHWdata_Gifted assets'!M16","v":0},{"$f":"'CHWdata_Gifted assets'!N16","v":0},{"$f":"'CHWdata_Gifted assets'!O16","v":0},{"$f":"'CHWdata_Gifted assets'!P16","v":0},{"$f":"'CHWdata_Gifted assets'!Q16","v":0},{"$f":"'CHWdata_Gifted assets'!R16","v":0},{"$f":"'CHWdata_Gifted assets'!S16","v":0},{"$f":"'CHWdata_Gifted assets'!T16","v":0},{"$f":"'CHWdata_Gifted assets'!U16","v":0},{"$f":"'CHWdata_Gifted assets'!V16","v":0},{"$f":"'CHWdata_Gifted assets'!W16","v":0},{"$f":"'CHWdata_Gifted assets'!X16","v":0},{"$f":"'CHWdata_Gifted assets'!Y16","v":0},{"$f":"'CHWdata_Gifted assets'!Z16","v":0},{"$f":"'CHWdata_Gifted assets'!AA16","v":0},{"$f":"'CHWdata_Gifted assets'!AB16","v":0},{"$f":"'CHWdata_Gifted assets'!AC16","v":0},{"$f":"'CHWdata_Gifted assets'!AD16","v":0},{"$f":"'CHWdata_Gifted assets'!AE16","v":0}]
[null,null,null,null,"Beaufort","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'CHWdata_Gifted assets'!L17","v":0},{"$f":"'CHWdata_Gifted assets'!M17","v":0},{"$f":"'CHWdata_Gifted assets'!N17","v":0},{"$f":"'CHWdata_Gifted assets'!O17","v":0},{"$f":"'CHWdata_Gifted assets'!P17","v":0},{"$f":"'CHWdata_Gifted assets'!Q17","v":0},{"$f":"'CHWdata_Gifted assets'!R17","v":0},{"$f":"'CHWdata_Gifted assets'!S17","v":0},{"$f":"'CHWdata_Gifted assets'!T17","v":0},{"$f":"'CHWdata_Gifted assets'!U17","v":0},{"$f":"'CHWdata_Gifted assets'!V17","v":0},{"$f":"'CHWdata_Gifted assets'!W17","v":0},{"$f":"'CHWdata_Gifted assets'!X17","v":0},{"$f":"'CHWdata_Gifted assets'!Y17","v":0},{"$f":"'CHWdata_Gifted assets'!Z17","v":0},{"$f":"'CHWdata_Gifted assets'!AA17","v":0},{"$f":"'CHWdata_Gifted assets'!AB17","v":0},{"$f":"'CHWdata_Gifted assets'!AC17","v":0},{"$f":"'CHWdata_Gifted assets'!AD17","v":0},{"$f":"'CHWdata_Gifted assets'!AE17","v":0}]
[null,null,null,null,"Daylesford","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'CHWdata_Gifted assets'!L18","v":205826.04001227906},{"$f":"'CHWdata_Gifted assets'!M18","v":210971.69101258507},{"$f":"'CHWdata_Gifted assets'!N18","v":216245.98328789967},{"$f":"'CHWdata_Gifted assets'!O18","v":221652.13287009689},{"$f":"'CHWdata_Gifted assets'!P18","v":227193.43619185052},{"$f":"'CHWdata_Gifted assets'!Q18","v":232873.27209664675},{"$f":"'CHWdata_Gifted assets'!R18","v":238695.10389906185},{"$f":"'CHWdata_Gifted assets'!S18","v":244662.48149653885},{"$f":"'CHWdata_Gifted assets'!T18","v":250779.04353395299},{"$f":"'CHWdata_Gifted assets'!U18","v":257048.51962230078},{"$f":"'CHWdata_Gifted assets'!V18","v":263474.73261285783},{"$f":"'CHWdata_Gifted assets'!W18","v":270061.60092817986},{"$f":"'CHWdata_Gifted assets'!X18","v":276813.14095138398},{"$f":"'CHWdata_Gifted assets'!Y18","v":283733.46947516862},{"$f":"'CHWdata_Gifted assets'!Z18","v":290826.80621204752},{"$f":"'CHWdata_Gifted assets'!AA18","v":298097.47636734939},{"$f":"'CHWdata_Gifted assets'!AB18","v":305549.91327653313},{"$f":"'CHWdata_Gifted assets'!AC18","v":313188.66110844654},{"$f":"'CHWdata_Gifted assets'!AD18","v":321018.37763615802},{"$f":"'CHWdata_Gifted assets'!AE18","v":329043.83707706234}]
[null,null,null,null,"Maryborough","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'CHWdata_Gifted assets'!L19","v":419337.11360735376},{"$f":"'CHWdata_Gifted assets'!M19","v":429820.54144753562},{"$f":"'CHWdata_Gifted assets'!N19","v":440566.05498372391},{"$f":"'CHWdata_Gifted assets'!O19","v":451580.20635831653},{"$f":"'CHWdata_Gifted assets'!P19","v":462869.71151727688},{"$f":"'CHWdata_Gifted assets'!Q19","v":474441.4543052087},{"$f":"'CHWdata_Gifted assets'!R19","v":486302.49066283676},{"$f":"'CHWdata_Gifted assets'!S19","v":498460.05292940856},{"$f":"'CHWdata_Gifted assets'!T19","v":510921.55425264523},{"$f":"'CHWdata_Gifted assets'!U19","v":523694.5931089592},{"$f":"'CHWdata_Gifted assets'!V19","v":536786.95793668216},{"$f":"'CHWdata_Gifted assets'!W19","v":550206.63188510039},{"$f":"'CHWdata_Gifted assets'!X19","v":563961.79768222722},{"$f":"'CHWdata_Gifted assets'!Y19","v":578060.84262428293},{"$f":"'CHWdata_Gifted assets'!Z19","v":592512.36368988932},{"$f":"'CHWdata_Gifted assets'!AA19","v":607325.17278213799},{"$f":"'CHWdata_Gifted assets'!AB19","v":622508.30210169149},{"$f":"'CHWdata_Gifted assets'!AC19","v":638071.00965423393},{"$f":"'CHWdata_Gifted assets'!AD19","v":654022.78489559039},{"$f":"'CHWdata_Gifted assets'!AE19","v":670373.35451798094}]
[null,null,null,null,"Remainder","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'CHWdata_Gifted assets'!L20","v":281462.2812449832},{"$f":"'CHWdata_Gifted assets'!M20","v":288498.83827610646},{"$f":"'CHWdata_Gifted assets'!N20","v":295711.30923300906},{"$f":"'CHWdata_Gifted assets'!O20","v":303104.09196383395},{"$f":"'CHWdata_Gifted assets'!P20","v":310681.69426293141},{"$f":"'CHWdata_Gifted assets'!Q20","v":318448.73661950463},{"$f":"'CHWdata_Gifted assets'!R20","v":326409.95503499085},{"$f":"'CHWdata_Gifted assets'!S20","v":334570.20391086623},{"$f":"'CHWdata_Gifted assets'!T20","v":342934.45900863881},{"$f":"'CHWdata_Gifted assets'!U20","v":351507.82048385334},{"$f":"'CHWdata_Gifted assets'!V20","v":360295.51599594904},{"$f":"'CHWdata_Gifted assets'!W20","v":369302.90389584855},{"$f":"'CHWdata_Gifted assets'!X20","v":378535.47649324423},{"$f":"'CHWdata_Gifted assets'!Y20","v":387998.86340557539},{"$f":"'CHWdata_Gifted assets'!Z20","v":397698.83499071433},{"$f":"'CHWdata_Gifted assets'!AA20","v":407641.30586548313},{"$f":"'CHWdata_Gifted assets'!AB20","v":417832.33851212019},{"$f":"'CHWdata_Gifted assets'!AC20","v":428278.14697492332},{"$f":"'CHWdata_Gifted assets'!AD20","v":438985.10064929689},{"$f":"'CHWdata_Gifted assets'!AE20","v":449959.72816552984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[]
[null,null,"Tax depreciation"]
[]
[null,null,null,null,"System/Town","Customer Class"]
[null,null,null,null,"Ballarat","Residential",null,null,null,null,null,null,null,null,null,null,"Con",100,100,100,100,100,{"$f":"CHWdata_depreciation!H35","v":447976.39077294362},{"$f":"CHWdata_depreciation!I35","v":461415.68249613186},{"$f":"CHWdata_depreciation!J35","v":475258.15297101584},{"$f":"CHWdata_depreciation!K35","v":489515.89756014623},{"$f":"CHWdata_depreciation!L35","v":504201.37448695063},{"$f":"CHWdata_depreciation!M35","v":519327.41572155926},{"$f":"CHWdata_depreciation!N35","v":534907.23819320602},{"$f":"CHWdata_depreciation!O35","v":550954.45533900231},{"$f":"CHWdata_depreciation!P35","v":567483.08899917232},{"$f":"CHWdata_depreciation!Q35","v":584507.58166914748},{"$f":"CHWdata_depreciation!R35","v":602042.80911922199},{"$f":"CHWdata_depreciation!S35","v":620104.09339279868},{"$f":"CHWdata_depreciation!T35","v":638707.21619458287},{"$f":"CHWdata_depreciation!U35","v":657868.43268042023},{"$f":"CHWdata_depreciation!V35","v":677604.48566083296},{"$f":"CHWdata_depreciation!W35","v":697932.62023065798},{"$f":"CHWdata_depreciation!X35","v":718870.59883757774},{"$f":"CHWdata_depreciation!Y35","v":740436.71680270508},{"$f":"CHWdata_depreciation!Z35","v":762649.81830678624},{"$f":"CHWdata_depreciation!AA35","v":785529.31285598991}]
[null,null,null,null,"Avoca","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_depreciation!H36","v":0},{"$f":"CHWdata_depreciation!I36","v":0},{"$f":"CHWdata_depreciation!J36","v":0},{"$f":"CHWdata_depreciation!K36","v":0},{"$f":"CHWdata_depreciation!L36","v":0},{"$f":"CHWdata_depreciation!M36","v":0},{"$f":"CHWdata_depreciation!N36","v":0},{"$f":"CHWdata_depreciation!O36","v":0},{"$f":"CHWdata_depreciation!P36","v":0},{"$f":"CHWdata_depreciation!Q36","v":0},{"$f":"CHWdata_depreciation!R36","v":0},{"$f":"CHWdata_depreciation!S36","v":0},{"$f":"CHWdata_depreciation!T36","v":0},{"$f":"CHWdata_depreciation!U36","v":0},{"$f":"CHWdata_depreciation!V36","v":0},{"$f":"CHWdata_depreciation!W36","v":0},{"$f":"CHWdata_depreciation!X36","v":0},{"$f":"CHWdata_depreciation!Y36","v":0},{"$f":"CHWdata_depreciation!Z36","v":0},{"$f":"CHWdata_depreciation!AA36","v":0}]
[null,null,null,null,"Beaufort","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_depreciation!H37","v":0},{"$f":"CHWdata_depreciation!I37","v":0},{"$f":"CHWdata_depreciation!J37","v":0},{"$f":"CHWdata_depreciation!K37","v":0},{"$f":"CHWdata_depreciation!L37","v":0},{"$f":"CHWdata_depreciation!M37","v":0},{"$f":"CHWdata_depreciation!N37","v":0},{"$f":"CHWdata_depreciation!O37","v":0},{"$f":"CHWdata_depreciation!P37","v":0},{"$f":"CHWdata_depreciation!Q37","v":0},{"$f":"CHWdata_depreciation!R37","v":0},{"$f":"CHWdata_depreciation!S37","v":0},{"$f":"CHWdata_depreciation!T37","v":0},{"$f":"CHWdata_depreciation!U37","v":0},{"$f":"CHWdata_depreciation!V37","v":0},{"$f":"CHWdata_depreciation!W37","v":0},{"$f":"CHWdata_depreciation!X37","v":0},{"$f":"CHWdata_depreciation!Y37","v":0},{"$f":"CHWdata_depreciation!Z37","v":0},{"$f":"CHWdata_depreciation!AA37","v":0}]
[null,null,null,null,"Daylesford","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_depreciation!H38","v":21938.46341115993},{"$f":"CHWdata_depreciation!I38","v":22596.617313494724},{"$f":"CHWdata_depreciation!J38","v":23274.515832899564},{"$f":"CHWdata_depreciation!K38","v":23972.751307886549},{"$f":"CHWdata_depreciation!L38","v":24691.933847123146},{"$f":"CHWdata_depreciation!M38","v":25432.691862536845},{"$f":"CHWdata_depreciation!N38","v":26195.672618412951},{"$f":"CHWdata_depreciation!O38","v":26981.542796965343},{"$f":"CHWdata_depreciation!P38","v":27790.9890808743},{"$f":"CHWdata_depreciation!Q38","v":28624.718753300531},{"$f":"CHWdata_depreciation!R38","v":29483.460315899552},{"$f":"CHWdata_depreciation!S38","v":30367.96412537654},{"$f":"CHWdata_depreciation!T38","v":31279.003049137842},{"$f":"CHWdata_depreciation!U38","v":32217.373140611977},{"$f":"CHWdata_depreciation!V38","v":33183.894334830336},{"$f":"CHWdata_depreciation!W38","v":34179.411164875251},{"$f":"CHWdata_depreciation!X38","v":35204.793499821506},{"$f":"CHWdata_depreciation!Y38","v":36260.937304816151},{"$f":"CHWdata_depreciation!Z38","v":37348.765423960642},{"$f":"CHWdata_depreciation!AA38","v":38469.228386679461}]
[null,null,null,null,"Maryborough","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_depreciation!H39","v":38717.340384585259},{"$f":"CHWdata_depreciation!I39","v":39878.860596122817},{"$f":"CHWdata_depreciation!J39","v":41075.226414006502},{"$f":"CHWdata_depreciation!K39","v":42307.483206426688},{"$f":"CHWdata_depreciation!L39","v":43576.707702619489},{"$f":"CHWdata_depreciation!M39","v":44884.008933698082},{"$f":"CHWdata_depreciation!N39","v":46230.529201709025},{"$f":"CHWdata_depreciation!O39","v":47617.445077760305},{"$f":"CHWdata_depreciation!P39","v":49045.968430093104},{"$f":"CHWdata_depreciation!Q39","v":50517.347482995909},{"$f":"CHWdata_depreciation!R39","v":52032.867907485786},{"$f":"CHWdata_depreciation!S39","v":53593.853944710369},{"$f":"CHWdata_depreciation!T39","v":55201.669563051684},{"$f":"CHWdata_depreciation!U39","v":56857.719649943239},{"$f":"CHWdata_depreciation!V39","v":58563.451239441536},{"$f":"CHWdata_depreciation!W39","v":60320.354776624787},{"$f":"CHWdata_depreciation!X39","v":62129.96541992353},{"$f":"CHWdata_depreciation!Y39","v":63993.864382521242},{"$f":"CHWdata_depreciation!Z39","v":65913.680313996883},{"$f":"CHWdata_depreciation!AA39","v":67891.090723416797}]
[null,null,null,null,"Remainder","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"CHWdata_depreciation!H40","v":16648.047523340145},{"$f":"CHWdata_depreciation!I40","v":17147.488949040348},{"$f":"CHWdata_depreciation!J40","v":17661.91361751156},{"$f":"CHWdata_depreciation!K40","v":18191.771026036902},{"$f":"CHWdata_depreciation!L40","v":18737.52415681801},{"$f":"CHWdata_depreciation!M40","v":19299.649881522553},{"$f":"CHWdata_depreciation!N40","v":19878.639377968233},{"$f":"CHWdata_depreciation!O40","v":20474.998559307282},{"$f":"CHWdata_depreciation!P40","v":21089.248516086496},{"$f":"CHWdata_depreciation!Q40","v":21721.925971569093},{"$f":"CHWdata_depreciation!R40","v":22373.58375071617},{"$f":"CHWdata_depreciation!S40","v":23044.791263237657},{"$f":"CHWdata_depreciation!T40","v":23736.135001134789},{"$f":"CHWdata_depreciation!U40","v":24448.219051168835},{"$f":"CHWdata_depreciation!V40","v":25181.665622703898},{"$f":"CHWdata_depreciation!W40","v":25937.11559138502},{"$f":"CHWdata_depreciation!X40","v":26715.22905912657},{"$f":"CHWdata_depreciation!Y40","v":27516.685930900367},{"$f":"CHWdata_depreciation!Z40","v":28342.186508827377},{"$f":"CHWdata_depreciation!AA40","v":29192.452104092205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[]
[]
["End"]

{"sheet":"CHWdata_Opex","index":8,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Growth rate",null,1.03]
[]
[null,null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43"]
[null,"Opex",70.581107602468208,{"$f":"C4*$F$1","v":72.698540830542257},{"$f":"D4*$F$1","v":74.879497055458529},77.125881967122282,79.439658426135949,81.822848178920026,84.277533624287628,86.805859633016254,89.410035422006743,92.092336484666944,94.855106579206961,97.700759776583169,100.63178256988067,103.65073604697709,106.7602581283864,109.96306587223799,113.26195784840513,116.65981658385729,120.15961108137301,123.7643994138142,127.47733139622864,131.30165133811551]
[]
[null,"Water %",0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54]
[null,"Wastewater %",0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46]
[]
[null,"Water",{"$f":"C4*C6","v":38.113798105332833},{"$f":"D4*D6","v":39.257212048492818},40.434928409947609,41.647976262246033,42.897415550113415,44.18433801661682,45.509868157115321,46.875164201828781,48.281419127883645,49.729861701720154,51.221757552771763,52.758410279354912,54.341162587735568,55.97139746536763,57.650539389328657,59.380055571008519,61.161457238138773,62.99630095528294,64.886189983941435,66.832775683459673,68.837758953963473,70.902891722582382]
[null,"Wastewater",{"$f":"C4*C7","v":32.467309497135375},{"$f":"D4*D7","v":33.441328782049439},34.444568645510927,35.47790570487625,36.542242876022542,37.638510162303213,38.767665467172307,39.93069543118748,41.128616294123105,42.362474782946798,43.633349026435205,44.942349497228257,46.29061998214511,47.679338581609464,49.109718739057747,50.583010301229479,52.100500610266366,53.663515628574359,55.273421097431587,56.931623730354538,58.639572442265177,60.398759615533137]
[]
[]
[]
[null,"System split"]
[null,"Ballarat",{"$f":"C31/SUM($C$31:$C$36)","v":0.82588993372973252},0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049,0.82588537300922049]
[null,"Avoca",{"$f":"C32/SUM($C$31:$C$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beaufort",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Daylesford",3.9500222647143569E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2,3.9501257334450965E-2]
[null,"Maryborough",8.0572072190062086E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2,8.0574182732606872E-2]
[null,"Remainder",5.4037771433061793E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2,5.4039186923721713E-2]
[]
[null,"Opex per system"]
[null,"Ballarat",{"$f":"C$9*C15","v":31.477802191401739},{"$f":"D$9*D15","v":32.421957215971553},33.394615932450705,34.396454410424226,35.42834804273695,36.491198484019066,37.585934438539631,38.713512471695822,39.874917845846696,41.071165381222094,42.303300342658765,43.572399352938525,44.879571333526684,46.225958473532486,47.612737227738457,49.04111934457061,50.512352924907731,52.027723512654966,53.588555218034621,55.196211874575653,56.852098230812928,58.557661177737323]
[null,"Avoca",0,{"$f":"D$9*D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beaufort",0,{"$f":"D$9*D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Daylesford",1.5055035110889257,{"$f":"D$9*D18","v":1.5507092353606238},1.5972305124214428,1.6451474277940858,1.6945018506279084,1.7453369061467459,1.7976970133311481,1.8516279237310824,1.9071767614430148,1.9643920642863053,2.0233238262148947,2.0840235410013412,2.146544247231382,2.2109405746483231,2.277268791887773,2.3455868556444059,2.4159544613137385,2.4884330951531504,2.5630860880077453,2.6399786706479773,2.7191780307674174,2.80075337169044]
[null,"Maryborough",3.0709076923803287,{"$f":"D$9*D19","v":3.1631177771679564},3.2580113104829955,3.3557516497974853,3.4564241992914098,3.5601169252701523,3.6669204330282565,3.7769280460191044,3.8902358873996774,4.0069429640216674,4.1271512529423182,4.2509657905305875,4.378494764246506,4.5098496071739005,4.6451450953891174,4.7844994482507914,4.9280344316983147,5.0758754646492648,5.2281517285887427,5.3849962804464049,5.5465461688597975,5.7129425539255925]
[null,"Remainder",2.0595847104618392,{"$f":"D$9*D20","v":2.1214278199926837},2.1850706545924643,2.250622774230238,2.3181414574571453,2.3876857011808599,2.4593162722162853,2.533095760382774,2.6090886331942573,2.6873612921900851,2.7679821309557879,2.8510215948844611,2.9365522427309956,3.0246488100129252,3.1153882743133128,3.2088499225427123,3.3051154202189936,3.4042688828255634,3.5063969493103309,3.6115888577896404,3.7199365235233302,3.8315346192290303]
[]
[null,"Total connections"]
[2.5000000000000001E-2,"Ballarat",63060,{"$f":"C31*(1+$A31)","v":64636.499999999993},{"$f":"D31*(1+$A31)","v":66252.412499999991},67908.722812499982,69606.440882812472,71346.601904882773,{"$f":"H31*(1+$A31)","v":73130.26695250484},{"$f":"I31*(1+$A31)","v":74958.523626317459},{"$f":"J31*(1+$A31)","v":76832.486716975385},{"$f":"K31*(1+$A31)","v":78753.298884899763},{"$f":"L31*(1+$A31)","v":80722.131357022256},{"$f":"M31*(1+$A31)","v":82740.184640947802},{"$f":"N31*(1+$A31)","v":84808.689256971484},{"$f":"O31*(1+$A31)","v":86928.906488395762},{"$f":"P31*(1+$A31)","v":89102.129150605644},{"$f":"Q31*(1+$A31)","v":91329.682379370774},{"$f":"R31*(1+$A31)","v":93612.924438855029},{"$f":"S31*(1+$A31)","v":95953.247549826396},{"$f":"T31*(1+$A31)","v":98352.078738572047},{"$f":"U31*(1+$A31)","v":100810.88070703634},{"$f":"V31*(1+$A31)","v":103331.15272471224},{"$f":"W31*(1+$A31)","v":105914.43154283005}]
[0,"Avoca",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Beaufort",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"[7]Summary!$W$49","v":9.509716572184912E-3},"Daylesford",3016,{"$f":"C34*(1+$A34)","v":3044.6813051817098},3073.6353614466179,3102.8647625802205,3132.372127034178,3162.1600981608849,3192.2313444502674,3222.5885597688343,3253.2344636010016,3284.1718012927113,3315.4033442973669,3346.9318904241086,3378.7602640884488,3410.8913165652907,3443.3279262443534,3476.0729988880266,3509.1294678916765,3542.5002945464284,3576.1884683044464,3610.1970070467378,3644.5289573535024,3679.1873947770546]
[{"$f":"[7]Summary!$W$55","v":8.297050554587182E-3},"Maryborough",6152,6203.0434550118207,6254.5104201503545,6306.4044093005341,6358.7289655021723,6411.4876611918617,6464.6840984468827,6518.3219092311319,6572.404755643096,6626.9363301658759,6681.9203559192929,6737.3605869140802,6793.2608083081896,6849.624836665218,6906.4565202149852,6963.7597391162672,7021.5384057217134,7079.7964648449615,7138.5378940299679,7197.7667038225709,7257.4869380443115,7317.7026740685214]
[9.0960396694014234E-3,"Remainder",4126,4163.5302596759511,4201.401896082717,4239.6180143965839,4278.1817480386444,4317.0962589317132,4356.3647377595807,4395.9904042286244,4435.9765073317967,4476.3263256150203,4517.0431674460006,4558.1303712854888,4599.5913059610057,4641.4293709430613,4683.6479966238849,4726.2506445986892,4769.2408079494935,4812.6220115315309,4856.3978122622566,4900.5717994129891,4945.1475949032001,4990.1288535974854]
[]
[null,"Opex per connection"]
[null,"Ballarat",null,{"$f":"D23*1000000/D31","v":501.60446831080822},{"$f":"E23*1000000/E31","v":504.05131937573907},506.51010629952327,508.98088730586238,511.46372090247655,513.95866588248862,516.46578132581783,518.98512660057804,521.51676136448316,524.06074556626129,526.61713944707242,529.18600354193632,531.76739868116522,534.36138599180515,536.96802689908225,539.5873831278584,542.21951670409203,544.86448995630712,547.5223655170696,550.19320632447011,552.87707562361391]
[null,"Avoca",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beaufort",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Daylesford",null,{"$f":"D26*1000000/D34","v":509.31742272056147},519.65517200117722,530.20274928967444,540.96441352014983,551.94451007140196,563.14747252152199,574.57782443809856,586.24018120475807,598.13925188477776,610.27984112252784,622.66685108350475,635.30528343374351,648.20024135940582,661.35693162736209,674.78066668759368,688.47686681827395,702.45106231438206,716.70889572074589,731.25612411040379,746.09862140921655,761.24238076765744]
[null,"Maryborough",null,509.92997229646664,520.90588897039117,532.11805523421606,543.57155620933804,555.27158647114129,567.22345240492439,579.43257461253722,591.90449037081953,604.64485614295484,617.65945014388126,630.9541749609192,644.53506023080786,658.40826537436294,672.58008238999571,687.0569387073607,701.84540010242722,716.95217367529506,732.38411089210558,748.14821069242976,764.25162266353811,780.70165028299664]
[null,"Remainder",null,509.52621637912517,520.0813225294562,530.85508330885898,541.85202826408897,553.07678077386777,564.53405999266226,576.22868283473031,588.16556599926696,600.34972803750134,612.7862914626171,625.48048490337783,638.43764530236967,651.66322015977732,665.16276982364582,678.94196982758183,693.0066132768851,707.36261328410774,722.01600545506903,736.97295042636688,752.23973645545902,767.8227820643948]
[]
[null,"New connections"]
[null,"Ballarat",null,{"$f":"D31-C31","v":1576.4999999999927},{"$f":"E31-D31","v":1615.9124999999985},1656.3103124999907,1697.7180703124905,1740.1610220703005,1783.6650476220675,1828.2566738126188,1873.9630906579259,1920.8121679243777,1968.8324721224926,2018.0532839255466,2068.5046160236816,2120.217231424278,2173.2226622098824,2227.5532287651295,2283.2420594842552,2340.323110971367,2398.8311887456512,2458.8019684642932,2520.272017675903,2583.2788181178039]
[null,"Avoca",null,{"$f":"D32-C32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beaufort",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Daylesford",null,28.681305181709831,28.954056264908104,29.229401133602551,29.507364453957507,29.787971126706907,30.071246289382543,30.357215318566887,30.645903832167278,30.937337691709672,31.231543004655578,31.52854612674173,31.828373664340234,32.131052476841887,32.436609679062713,32.745072643673211,33.056469003649909,33.370826654751909,33.688173758017911,34.008538742291421,34.331950306764611,34.658437423552186]
[null,"Maryborough",null,51.043455011820697,51.466965138533851,51.89398915017955,52.324556201638188,52.758695689689375,53.19643725502101,53.637810784249268,54.082846411964056,54.53157452277992,54.984025753416972,55.440230994787271,55.900221394109394,56.364028357028474,56.831683549767149,57.30321890128198,57.778666605446233,58.258059123248131,58.741429185006382,59.228809792602988,59.720234221740611,60.215736024209946]
[null,"Remainder",null,37.530259675951129,37.871636406765901,38.2161183138669,38.56373364206047,38.914510893068837,39.268478827867511,39.625666469043608,39.986103103172354,40.349818283223613,40.716841830980229,41.087203839488211,41.46093467551691,41.838064982055585,42.218625680823607,42.602647974804313,42.990163350804323,43.381203582037415,43.775800730725678,44.173987150732501,44.575795490211021,44.981258694285316]
[]
[0.04,"Incremental Growth Opex"]
[null,"Ballarat",null,{"$f":"D39*D47*$A$54","v":31631.17777167942},{"$f":"E39*E47*$A$54","v":32580.113104829928},33557.516497974677,34564.241992913914,35601.1692527013,36669.204330282533,37769.280460191003,38902.358873996571,40069.429640216527,41271.512529423155,42509.657905305678,43784.947642464787,45098.496071738817,46451.450953890933,47844.99448250766,49280.344316982853,50758.754646492474,52281.517285887247,53849.962804463881,55465.461688597876,57129.425539255877]
[null,"Avoca",null,{"$f":"D40*D48*$A$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beaufort",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Daylesford",null,584.31553741641346,601.84500353890337,619.90035364507196,638.49736425441756,657.65228518205242,677.38185373751901,697.70330934964329,718.63440863013341,740.19344088903847,762.39924411570405,785.27122143917211,808.82935808235084,833.09423882482588,858.08706598957247,883.82967796925982,910.34456830833119,937.65490535758306,965.78455251830519,994.75808909386126,1024.6008317666722,1055.3388567196698]
[null,"Maryborough",null,1041.1435040037468,1072.3778091238444,1104.5491433975619,1137.6856176994975,1171.8161862304794,1206.9706718173982,1243.1797919719068,1280.4751857310757,1318.8894413030034,1358.4561245421014,1399.2098082783514,1441.1861025267117,1484.4216856025009,1528.9543361705821,1574.8229662557028,1622.0676552433667,1670.7296849006641,1720.8515754476994,1772.4771227111275,1825.6514363924728,1880.42097948424]
[null,"Remainder",null,764.90604849653732,787.85322995142053,811.48882684996101,835.83349165546201,860.90849640512488,886.73575129727794,913.33782383621349,940.73795855129651,968.96009730783589,998.02890022705321,1027.9697672338805,1058.8088602508953,1090.5731260584143,1123.2903198401734,1156.9890294353872,1191.6987003184388,1227.4496613279953,1264.273151167826,1302.20134570287,1341.2673860739512,1381.505407656176]
[]
[]
[null,"Incremental Growth Opex",1030778,{"$f":"C63*D6","v":556620.12},"Water total"]
[{"$f":"[7]Summary!$W$45","v":2.5018862383415552E-2},"Ballarat",null,{"$f":"$D$63*D15","v":459704.41543063708},{"$f":"D64*(1+$A$64)","v":471205.69693734468},{"$f":"E64*(1+$A$64)","v":482994.72742330149},495078.7060406204,507465.01205601013,520161.20935703779,533175.05107113253,546514.4843001517,560187.65497340052,574202.91282206832,588568.81647812005,603294.1387007559,618387.87173363136,633859.23279610835,649717.66971189156,665972.86667848681,682634.75018100464,699713.49505392043,717219.53069449321,735163.5474316366,753556.50305413234]
[0,"Avoca"]
[{"$f":"[7]Summary!$W$47","v":1.2249868707580935E-2},"Beaufort"]
[{"$f":"[7]Summary!$W$49","v":9.509716572184912E-3},"Daylesford",null,{"$f":"$D$63*D18","v":21987.194597652975},{"$f":"D67*(1+$A$67)","v":22196.28658649413},{"$f":"E67*(1+$A$67)","v":22407.36698088668},22620.454690003848,22835.568802839734,23052.728589919367,23271.953505025005,23493.263186938857,23716.677461202391,23942.216341892352,24169.900033413684,24399.748932309489,24631.783629088222,24866.024910068234,25102.493759239871,25341.211360145284,25582.199097776098,25825.478560489155,26071.071541940444,26319.000043037453,26569.28627391006]
[{"$f":"[7]Summary!$W$55","v":8.297050554587182E-3},"Maryborough",null,44849.211261525568,{"$f":"D68*(1+$A$68)","v":45221.327434695806},{"$f":"E68*(1+$A$68)","v":45596.531074567014},45974.8477980065,46356.303434426009,46740.924027545225,47128.735837169887,47519.765340984668,47914.039236360935,48311.584442179497,48712.428100668469,49116.597579256406,49524.120472440809,49935.024603672115,50349.33802725334,50767.089030255462,51188.306134448721,51613.01809824993,52041.253918685936,52473.04283337338,52908.414322514895]
[9.4730891181634917E-3,"Remainder",null,30079.298710184412,{"$f":"D69*(1+$A$69)","v":30364.242587477853},{"$f":"E69*(1+$A$69)","v":30651.885763514569},30942.253808992111,31235.372536841529,31531.26800452207,31829.966516337608,32131.494625775038,32435.879137864798,32743.147111563776,33053.32586216076,33366.442963704707,33682.526251456002,34001.603824360929,34323.704047549589,34648.855554857495,34977.087251371035,35308.428315997058,35642.908204056788,35980.556649904342,36321.40366957002]

{"sheet":"CHWdata_Capex","index":9,"n_rows":112,"n_cols":48,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["PROJECT/PROGRAM NAME","Sub Projects","Product","System","Driver","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","TOTAL","Column1","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total2"]
["Growth & Development - Upsizing & Efficiency Program","Growth & Development - Upsizing & Efficiency Program","ALL","System Apportioned","Growth",2800000,2400000,2400000,2400000,2400000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,42400000,1,{"$f":"F2*Table13[[#This Row],[Column1]]","v":2800000},{"$f":"G2*Table13[[#This Row],[Column1]]","v":2400000},{"$f":"H2*Table13[[#This Row],[Column1]]","v":2400000},{"$f":"I2*Table13[[#This Row],[Column1]]","v":2400000},{"$f":"J2*Table13[[#This Row],[Column1]]","v":2400000},{"$f":"K2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"L2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"M2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"N2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"O2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"P2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"Q2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"R2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"S2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"T2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"U2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"V2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"W2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"X2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"Y2*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":42400000}]
["Land Acquisition - Strategic General","Land Acquisition - Avoca Reuse","Corporate","Avoca","Growth",null,null,null,1250000,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,1250000,{"$f":"$O$76","v":0.36540287379053576},{"$f":"F3*Table13[[#This Row],[Column1]]","v":0},{"$f":"G3*Table13[[#This Row],[Column1]]","v":0},{"$f":"H3*Table13[[#This Row],[Column1]]","v":0},{"$f":"I3*Table13[[#This Row],[Column1]]","v":456753.59223816969},{"$f":"J3*Table13[[#This Row],[Column1]]","v":0},{"$f":"K3*Table13[[#This Row],[Column1]]","v":0},{"$f":"L3*Table13[[#This Row],[Column1]]","v":0},{"$f":"M3*Table13[[#This Row],[Column1]]","v":0},{"$f":"N3*Table13[[#This Row],[Column1]]","v":0},{"$f":"O3*Table13[[#This Row],[Column1]]","v":0},{"$f":"P3*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q3*Table13[[#This Row],[Column1]]","v":0},{"$f":"R3*Table13[[#This Row],[Column1]]","v":0},{"$f":"S3*Table13[[#This Row],[Column1]]","v":0},{"$f":"T3*Table13[[#This Row],[Column1]]","v":0},{"$f":"U3*Table13[[#This Row],[Column1]]","v":0},{"$f":"V3*Table13[[#This Row],[Column1]]","v":0},{"$f":"W3*Table13[[#This Row],[Column1]]","v":0},{"$f":"X3*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y3*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":456753.59223816969}]
["Land Acquisition - Strategic General","Land Acquisition - Ballarat 3rd STP","Corporate","Ballarat","Growth",null,null,null,null,null,null,null,1500000,null,null,null,null,1500000,null,null,null,null,7000000,null,null,10000000,1,{"$f":"F4*Table13[[#This Row],[Column1]]","v":0},{"$f":"G4*Table13[[#This Row],[Column1]]","v":0},{"$f":"H4*Table13[[#This Row],[Column1]]","v":0},{"$f":"I4*Table13[[#This Row],[Column1]]","v":0},{"$f":"J4*Table13[[#This Row],[Column1]]","v":0},{"$f":"K4*Table13[[#This Row],[Column1]]","v":0},{"$f":"L4*Table13[[#This Row],[Column1]]","v":0},{"$f":"M4*Table13[[#This Row],[Column1]]","v":1500000},{"$f":"N4*Table13[[#This Row],[Column1]]","v":0},{"$f":"O4*Table13[[#This Row],[Column1]]","v":0},{"$f":"P4*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q4*Table13[[#This Row],[Column1]]","v":0},{"$f":"R4*Table13[[#This Row],[Column1]]","v":1500000},{"$f":"S4*Table13[[#This Row],[Column1]]","v":0},{"$f":"T4*Table13[[#This Row],[Column1]]","v":0},{"$f":"U4*Table13[[#This Row],[Column1]]","v":0},{"$f":"V4*Table13[[#This Row],[Column1]]","v":0},{"$f":"W4*Table13[[#This Row],[Column1]]","v":7000000},{"$f":"X4*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y4*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":10000000}]
["Land Acquisition - Strategic General","Land Acquisition - Beaufort Reuse","Corporate","Beaufort","Growth",null,null,null,1500000,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,1500000,{"$f":"$O$76","v":0.36540287379053576},{"$f":"F5*Table13[[#This Row],[Column1]]","v":0},{"$f":"G5*Table13[[#This Row],[Column1]]","v":0},{"$f":"H5*Table13[[#This Row],[Column1]]","v":0},{"$f":"I5*Table13[[#This Row],[Column1]]","v":548104.31068580365},{"$f":"J5*Table13[[#This Row],[Column1]]","v":0},{"$f":"K5*Table13[[#This Row],[Column1]]","v":0},{"$f":"L5*Table13[[#This Row],[Column1]]","v":0},{"$f":"M5*Table13[[#This Row],[Column1]]","v":0},{"$f":"N5*Table13[[#This Row],[Column1]]","v":0},{"$f":"O5*Table13[[#This Row],[Column1]]","v":0},{"$f":"P5*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q5*Table13[[#This Row],[Column1]]","v":0},{"$f":"R5*Table13[[#This Row],[Column1]]","v":0},{"$f":"S5*Table13[[#This Row],[Column1]]","v":0},{"$f":"T5*Table13[[#This Row],[Column1]]","v":0},{"$f":"U5*Table13[[#This Row],[Column1]]","v":0},{"$f":"V5*Table13[[#This Row],[Column1]]","v":0},{"$f":"W5*Table13[[#This Row],[Column1]]","v":0},{"$f":"X5*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y5*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":548104.31068580365}]
["Land Acquisition - Strategic General","Land Acquisition - Other","Corporate","System Apportioned","Growth",null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,0,{"$f":"$O$76","v":0.36540287379053576},{"$f":"F6*Table13[[#This Row],[Column1]]","v":0},{"$f":"G6*Table13[[#This Row],[Column1]]","v":0},{"$f":"H6*Table13[[#This Row],[Column1]]","v":0},{"$f":"I6*Table13[[#This Row],[Column1]]","v":0},{"$f":"J6*Table13[[#This Row],[Column1]]","v":0},{"$f":"K6*Table13[[#This Row],[Column1]]","v":0},{"$f":"L6*Table13[[#This Row],[Column1]]","v":0},{"$f":"M6*Table13[[#This Row],[Column1]]","v":0},{"$f":"N6*Table13[[#This Row],[Column1]]","v":0},{"$f":"O6*Table13[[#This Row],[Column1]]","v":0},{"$f":"P6*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q6*Table13[[#This Row],[Column1]]","v":0},{"$f":"R6*Table13[[#This Row],[Column1]]","v":0},{"$f":"S6*Table13[[#This Row],[Column1]]","v":0},{"$f":"T6*Table13[[#This Row],[Column1]]","v":0},{"$f":"U6*Table13[[#This Row],[Column1]]","v":0},{"$f":"V6*Table13[[#This Row],[Column1]]","v":0},{"$f":"W6*Table13[[#This Row],[Column1]]","v":0},{"$f":"X6*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y6*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":0}]
["Land Acquisition - Strategic General","Land Acquisition - Future Works - PR28 & Beyond","Corporate","System Apportioned","Growth",null,null,null,null,null,null,null,2000000,null,null,null,null,2000000,null,null,null,null,2000000,null,null,6000000,0.36540287379053576,{"$f":"F7*Table13[[#This Row],[Column1]]","v":0},{"$f":"G7*Table13[[#This Row],[Column1]]","v":0},{"$f":"H7*Table13[[#This Row],[Column1]]","v":0},{"$f":"I7*Table13[[#This Row],[Column1]]","v":0},{"$f":"J7*Table13[[#This Row],[Column1]]","v":0},{"$f":"K7*Table13[[#This Row],[Column1]]","v":0},{"$f":"L7*Table13[[#This Row],[Column1]]","v":0},{"$f":"M7*Table13[[#This Row],[Column1]]","v":730805.74758107157},{"$f":"N7*Table13[[#This Row],[Column1]]","v":0},{"$f":"O7*Table13[[#This Row],[Column1]]","v":0},{"$f":"P7*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q7*Table13[[#This Row],[Column1]]","v":0},{"$f":"R7*Table13[[#This Row],[Column1]]","v":730805.74758107157},{"$f":"S7*Table13[[#This Row],[Column1]]","v":0},{"$f":"T7*Table13[[#This Row],[Column1]]","v":0},{"$f":"U7*Table13[[#This Row],[Column1]]","v":0},{"$f":"V7*Table13[[#This Row],[Column1]]","v":0},{"$f":"W7*Table13[[#This Row],[Column1]]","v":730805.74758107157},{"$f":"X7*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y7*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":2192417.2427432146}]
["IWM - Integrated water management program","IWM - Integrated water management program (Incl BN Class A Expansion)","Recycled Water","Ballarat","Growth",2400000,500000,100000,300000,1200000,null,null,8000000,null,null,null,null,10000000,null,null,null,null,10000000,null,null,32500000,0.36540287379053576,{"$f":"F8*Table13[[#This Row],[Column1]]","v":876966.89709728584},{"$f":"G8*Table13[[#This Row],[Column1]]","v":182701.43689526789},{"$f":"H8*Table13[[#This Row],[Column1]]","v":36540.287379053574},{"$f":"I8*Table13[[#This Row],[Column1]]","v":109620.86213716073},{"$f":"J8*Table13[[#This Row],[Column1]]","v":438483.44854864292},{"$f":"K8*Table13[[#This Row],[Column1]]","v":0},{"$f":"L8*Table13[[#This Row],[Column1]]","v":0},{"$f":"M8*Table13[[#This Row],[Column1]]","v":2923222.9903242863},{"$f":"N8*Table13[[#This Row],[Column1]]","v":0},{"$f":"O8*Table13[[#This Row],[Column1]]","v":0},{"$f":"P8*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q8*Table13[[#This Row],[Column1]]","v":0},{"$f":"R8*Table13[[#This Row],[Column1]]","v":3654028.7379053575},{"$f":"S8*Table13[[#This Row],[Column1]]","v":0},{"$f":"T8*Table13[[#This Row],[Column1]]","v":0},{"$f":"U8*Table13[[#This Row],[Column1]]","v":0},{"$f":"V8*Table13[[#This Row],[Column1]]","v":0},{"$f":"W8*Table13[[#This Row],[Column1]]","v":3654028.7379053575},{"$f":"X8*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y8*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":11875593.398192411}]
["Regional Recycled Water Scheme Upgrades","Future Works - PR28 & Beyond","Recycled Water","System Apportioned","Growth",null,null,null,null,null,null,null,5000000,null,null,null,null,5000000,null,null,null,null,5000000,null,null,15000000,0.36540287379053576,{"$f":"F9*Table13[[#This Row],[Column1]]","v":0},{"$f":"G9*Table13[[#This Row],[Column1]]","v":0},{"$f":"H9*Table13[[#This Row],[Column1]]","v":0},{"$f":"I9*Table13[[#This Row],[Column1]]","v":0},{"$f":"J9*Table13[[#This Row],[Column1]]","v":0},{"$f":"K9*Table13[[#This Row],[Column1]]","v":0},{"$f":"L9*Table13[[#This Row],[Column1]]","v":0},{"$f":"M9*Table13[[#This Row],[Column1]]","v":1827014.3689526787},{"$f":"N9*Table13[[#This Row],[Column1]]","v":0},{"$f":"O9*Table13[[#This Row],[Column1]]","v":0},{"$f":"P9*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q9*Table13[[#This Row],[Column1]]","v":0},{"$f":"R9*Table13[[#This Row],[Column1]]","v":1827014.3689526787},{"$f":"S9*Table13[[#This Row],[Column1]]","v":0},{"$f":"T9*Table13[[#This Row],[Column1]]","v":0},{"$f":"U9*Table13[[#This Row],[Column1]]","v":0},{"$f":"V9*Table13[[#This Row],[Column1]]","v":0},{"$f":"W9*Table13[[#This Row],[Column1]]","v":1827014.3689526787},{"$f":"X9*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y9*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":5481043.1068580365}]
["Regional Recycled Water Scheme Upgrades","Ballan WWTP Irrigation Upgrade ","Sewer","Ballan","Growth",null,null,200000,3300000,null,null,null,null,null,null,null,null,null,null,null,null,null,3000000,null,null,6500000,0.36540287379053576,{"$f":"F10*Table13[[#This Row],[Column1]]","v":0},{"$f":"G10*Table13[[#This Row],[Column1]]","v":0},{"$f":"H10*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"I10*Table13[[#This Row],[Column1]]","v":1205829.483508768},{"$f":"J10*Table13[[#This Row],[Column1]]","v":0},{"$f":"K10*Table13[[#This Row],[Column1]]","v":0},{"$f":"L10*Table13[[#This Row],[Column1]]","v":0},{"$f":"M10*Table13[[#This Row],[Column1]]","v":0},{"$f":"N10*Table13[[#This Row],[Column1]]","v":0},{"$f":"O10*Table13[[#This Row],[Column1]]","v":0},{"$f":"P10*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q10*Table13[[#This Row],[Column1]]","v":0},{"$f":"R10*Table13[[#This Row],[Column1]]","v":0},{"$f":"S10*Table13[[#This Row],[Column1]]","v":0},{"$f":"T10*Table13[[#This Row],[Column1]]","v":0},{"$f":"U10*Table13[[#This Row],[Column1]]","v":0},{"$f":"V10*Table13[[#This Row],[Column1]]","v":0},{"$f":"W10*Table13[[#This Row],[Column1]]","v":1096208.6213716073},{"$f":"X10*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y10*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":2375118.6796384826}]
["Regional Water Network Growth Project","Sewer Network - Ballan Network Upgrades","Sewer","Ballan","Growth",null,null,200000,800000,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,1000000,0.36540287379053576,{"$f":"F11*Table13[[#This Row],[Column1]]","v":0},{"$f":"G11*Table13[[#This Row],[Column1]]","v":0},{"$f":"H11*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"I11*Table13[[#This Row],[Column1]]","v":292322.29903242859},{"$f":"J11*Table13[[#This Row],[Column1]]","v":0},{"$f":"K11*Table13[[#This Row],[Column1]]","v":0},{"$f":"L11*Table13[[#This Row],[Column1]]","v":0},{"$f":"M11*Table13[[#This Row],[Column1]]","v":0},{"$f":"N11*Table13[[#This Row],[Column1]]","v":0},{"$f":"O11*Table13[[#This Row],[Column1]]","v":0},{"$f":"P11*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q11*Table13[[#This Row],[Column1]]","v":0},{"$f":"R11*Table13[[#This Row],[Column1]]","v":0},{"$f":"S11*Table13[[#This Row],[Column1]]","v":0},{"$f":"T11*Table13[[#This Row],[Column1]]","v":0},{"$f":"U11*Table13[[#This Row],[Column1]]","v":0},{"$f":"V11*Table13[[#This Row],[Column1]]","v":0},{"$f":"W11*Table13[[#This Row],[Column1]]","v":0},{"$f":"X11*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y11*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":365402.87379053573}]
["Ballarat Sewer Build - Ballarat South Outfall Project","Ballarat Sewer Flow Containment Project - B.South Outfall","Sewer","Ballarat","Growth",11840000,300000,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,12140000,0.36540287379053576,{"$f":"F12*Table13[[#This Row],[Column1]]","v":4326370.0256799432},{"$f":"G12*Table13[[#This Row],[Column1]]","v":109620.86213716073},{"$f":"H12*Table13[[#This Row],[Column1]]","v":0},{"$f":"I12*Table13[[#This Row],[Column1]]","v":0},{"$f":"J12*Table13[[#This Row],[Column1]]","v":0},{"$f":"K12*Table13[[#This Row],[Column1]]","v":0},{"$f":"L12*Table13[[#This Row],[Column1]]","v":0},{"$f":"M12*Table13[[#This Row],[Column1]]","v":0},{"$f":"N12*Table13[[#This Row],[Column1]]","v":0},{"$f":"O12*Table13[[#This Row],[Column1]]","v":0},{"$f":"P12*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q12*Table13[[#This Row],[Column1]]","v":0},{"$f":"R12*Table13[[#This Row],[Column1]]","v":0},{"$f":"S12*Table13[[#This Row],[Column1]]","v":0},{"$f":"T12*Table13[[#This Row],[Column1]]","v":0},{"$f":"U12*Table13[[#This Row],[Column1]]","v":0},{"$f":"V12*Table13[[#This Row],[Column1]]","v":0},{"$f":"W12*Table13[[#This Row],[Column1]]","v":0},{"$f":"X12*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y12*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":4435990.8878171034}]
["Ballarat Sewer Growth Project - Ballarat West UGZ southern section","Sewer Network - Sewer Main - Gravity Augmentation - Winter Ck Trunk Sewer Pt 1","Sewer","Ballarat","Growth",0,null,300000,4200000,7800000,1300000,null,0,null,null,null,null,0,null,null,null,null,0,null,null,13600000,1,{"$f":"F13*Table13[[#This Row],[Column1]]","v":0},{"$f":"G13*Table13[[#This Row],[Column1]]","v":0},{"$f":"H13*Table13[[#This Row],[Column1]]","v":300000},{"$f":"I13*Table13[[#This Row],[Column1]]","v":4200000},{"$f":"J13*Table13[[#This Row],[Column1]]","v":7800000},{"$f":"K13*Table13[[#This Row],[Column1]]","v":1300000},{"$f":"L13*Table13[[#This Row],[Column1]]","v":0},{"$f":"M13*Table13[[#This Row],[Column1]]","v":0},{"$f":"N13*Table13[[#This Row],[Column1]]","v":0},{"$f":"O13*Table13[[#This Row],[Column1]]","v":0},{"$f":"P13*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q13*Table13[[#This Row],[Column1]]","v":0},{"$f":"R13*Table13[[#This Row],[Column1]]","v":0},{"$f":"S13*Table13[[#This Row],[Column1]]","v":0},{"$f":"T13*Table13[[#This Row],[Column1]]","v":0},{"$f":"U13*Table13[[#This Row],[Column1]]","v":0},{"$f":"V13*Table13[[#This Row],[Column1]]","v":0},{"$f":"W13*Table13[[#This Row],[Column1]]","v":0},{"$f":"X13*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y13*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":13600000}]
["Ballarat Sewer Growth Project - Ballarat West UGZ southern section","Sewer Network - Sewer Pumping Station - Winter Creek SPS","Sewer","Ballarat","Growth",0,300000,2700000,2000000,null,null,null,14800000,null,null,null,null,0,null,null,null,null,0,null,null,19800000,1,{"$f":"F14*Table13[[#This Row],[Column1]]","v":0},{"$f":"G14*Table13[[#This Row],[Column1]]","v":300000},{"$f":"H14*Table13[[#This Row],[Column1]]","v":2700000},{"$f":"I14*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"J14*Table13[[#This Row],[Column1]]","v":0},{"$f":"K14*Table13[[#This Row],[Column1]]","v":0},{"$f":"L14*Table13[[#This Row],[Column1]]","v":0},{"$f":"M14*Table13[[#This Row],[Column1]]","v":14800000},{"$f":"N14*Table13[[#This Row],[Column1]]","v":0},{"$f":"O14*Table13[[#This Row],[Column1]]","v":0},{"$f":"P14*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q14*Table13[[#This Row],[Column1]]","v":0},{"$f":"R14*Table13[[#This Row],[Column1]]","v":0},{"$f":"S14*Table13[[#This Row],[Column1]]","v":0},{"$f":"T14*Table13[[#This Row],[Column1]]","v":0},{"$f":"U14*Table13[[#This Row],[Column1]]","v":0},{"$f":"V14*Table13[[#This Row],[Column1]]","v":0},{"$f":"W14*Table13[[#This Row],[Column1]]","v":0},{"$f":"X14*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y14*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":19800000}]
["Ballarat Sewer Growth Project - Future Growth Areas","Future Works - Future Growth Areas - Sewer Network","Sewer","Ballarat","Growth",null,null,null,null,null,null,null,0,null,null,null,null,10000000,null,null,null,null,15000000,null,null,25000000,1,{"$f":"F15*Table13[[#This Row],[Column1]]","v":0},{"$f":"G15*Table13[[#This Row],[Column1]]","v":0},{"$f":"H15*Table13[[#This Row],[Column1]]","v":0},{"$f":"I15*Table13[[#This Row],[Column1]]","v":0},{"$f":"J15*Table13[[#This Row],[Column1]]","v":0},{"$f":"K15*Table13[[#This Row],[Column1]]","v":0},{"$f":"L15*Table13[[#This Row],[Column1]]","v":0},{"$f":"M15*Table13[[#This Row],[Column1]]","v":0},{"$f":"N15*Table13[[#This Row],[Column1]]","v":0},{"$f":"O15*Table13[[#This Row],[Column1]]","v":0},{"$f":"P15*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q15*Table13[[#This Row],[Column1]]","v":0},{"$f":"R15*Table13[[#This Row],[Column1]]","v":10000000},{"$f":"S15*Table13[[#This Row],[Column1]]","v":0},{"$f":"T15*Table13[[#This Row],[Column1]]","v":0},{"$f":"U15*Table13[[#This Row],[Column1]]","v":0},{"$f":"V15*Table13[[#This Row],[Column1]]","v":0},{"$f":"W15*Table13[[#This Row],[Column1]]","v":15000000},{"$f":"X15*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y15*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":25000000}]
["Ballarat Sewer Growth Project - Northern growth area","Sewer Network - Network Improvements - Miners Rest Network","Sewer","Ballarat","Growth",null,null,200000,3830000,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,4030000,{"$f":"$O$76","v":0.36540287379053576},{"$f":"F16*Table13[[#This Row],[Column1]]","v":0},{"$f":"G16*Table13[[#This Row],[Column1]]","v":0},{"$f":"H16*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"I16*Table13[[#This Row],[Column1]]","v":1399493.0066177519},{"$f":"J16*Table13[[#This Row],[Column1]]","v":0},{"$f":"K16*Table13[[#This Row],[Column1]]","v":0},{"$f":"L16*Table13[[#This Row],[Column1]]","v":0},{"$f":"M16*Table13[[#This Row],[Column1]]","v":0},{"$f":"N16*Table13[[#This Row],[Column1]]","v":0},{"$f":"O16*Table13[[#This Row],[Column1]]","v":0},{"$f":"P16*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q16*Table13[[#This Row],[Column1]]","v":0},{"$f":"R16*Table13[[#This Row],[Column1]]","v":0},{"$f":"S16*Table13[[#This Row],[Column1]]","v":0},{"$f":"T16*Table13[[#This Row],[Column1]]","v":0},{"$f":"U16*Table13[[#This Row],[Column1]]","v":0},{"$f":"V16*Table13[[#This Row],[Column1]]","v":0},{"$f":"W16*Table13[[#This Row],[Column1]]","v":0},{"$f":"X16*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y16*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1472573.581375859}]
["Ballarat Sewer Growth Project - Northern growth area","Sewer Network - Gravity Upgrades - Cummins Rd SPS Upgrades","Sewer","Ballarat","Growth",null,null,null,200000,2000000,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,2200000,0.36540287379053576,{"$f":"F17*Table13[[#This Row],[Column1]]","v":0},{"$f":"G17*Table13[[#This Row],[Column1]]","v":0},{"$f":"H17*Table13[[#This Row],[Column1]]","v":0},{"$f":"I17*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"J17*Table13[[#This Row],[Column1]]","v":730805.74758107157},{"$f":"K17*Table13[[#This Row],[Column1]]","v":0},{"$f":"L17*Table13[[#This Row],[Column1]]","v":0},{"$f":"M17*Table13[[#This Row],[Column1]]","v":0},{"$f":"N17*Table13[[#This Row],[Column1]]","v":0},{"$f":"O17*Table13[[#This Row],[Column1]]","v":0},{"$f":"P17*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q17*Table13[[#This Row],[Column1]]","v":0},{"$f":"R17*Table13[[#This Row],[Column1]]","v":0},{"$f":"S17*Table13[[#This Row],[Column1]]","v":0},{"$f":"T17*Table13[[#This Row],[Column1]]","v":0},{"$f":"U17*Table13[[#This Row],[Column1]]","v":0},{"$f":"V17*Table13[[#This Row],[Column1]]","v":0},{"$f":"W17*Table13[[#This Row],[Column1]]","v":0},{"$f":"X17*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y17*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":803886.32233917876}]
["Growth & Development - Future GIA sewer growth projects","Sewer Network - Brewery Tap Rd Precinct Design & Construct","Sewer","Ballarat","Growth",null,null,null,null,100000,1000000,2875000,0,null,null,null,null,0,null,null,null,null,0,null,null,3975000,1,{"$f":"F18*Table13[[#This Row],[Column1]]","v":0},{"$f":"G18*Table13[[#This Row],[Column1]]","v":0},{"$f":"H18*Table13[[#This Row],[Column1]]","v":0},{"$f":"I18*Table13[[#This Row],[Column1]]","v":0},{"$f":"J18*Table13[[#This Row],[Column1]]","v":100000},{"$f":"K18*Table13[[#This Row],[Column1]]","v":1000000},{"$f":"L18*Table13[[#This Row],[Column1]]","v":2875000},{"$f":"M18*Table13[[#This Row],[Column1]]","v":0},{"$f":"N18*Table13[[#This Row],[Column1]]","v":0},{"$f":"O18*Table13[[#This Row],[Column1]]","v":0},{"$f":"P18*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q18*Table13[[#This Row],[Column1]]","v":0},{"$f":"R18*Table13[[#This Row],[Column1]]","v":0},{"$f":"S18*Table13[[#This Row],[Column1]]","v":0},{"$f":"T18*Table13[[#This Row],[Column1]]","v":0},{"$f":"U18*Table13[[#This Row],[Column1]]","v":0},{"$f":"V18*Table13[[#This Row],[Column1]]","v":0},{"$f":"W18*Table13[[#This Row],[Column1]]","v":0},{"$f":"X18*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y18*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":3975000}]
["Growth & Development - Northern GIA sewer growth project","Sewer Network - Sewer Main - SPS Rationalisation Program","Sewer","Ballarat","Growth",null,null,null,100000,440000,1430000,1000000,0,null,null,null,null,0,null,null,null,null,0,null,null,2970000,0.36540287379053576,{"$f":"F19*Table13[[#This Row],[Column1]]","v":0},{"$f":"G19*Table13[[#This Row],[Column1]]","v":0},{"$f":"H19*Table13[[#This Row],[Column1]]","v":0},{"$f":"I19*Table13[[#This Row],[Column1]]","v":36540.287379053574},{"$f":"J19*Table13[[#This Row],[Column1]]","v":160777.26446783575},{"$f":"K19*Table13[[#This Row],[Column1]]","v":522526.10952046613},{"$f":"L19*Table13[[#This Row],[Column1]]","v":365402.87379053578},{"$f":"M19*Table13[[#This Row],[Column1]]","v":0},{"$f":"N19*Table13[[#This Row],[Column1]]","v":0},{"$f":"O19*Table13[[#This Row],[Column1]]","v":0},{"$f":"P19*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q19*Table13[[#This Row],[Column1]]","v":0},{"$f":"R19*Table13[[#This Row],[Column1]]","v":0},{"$f":"S19*Table13[[#This Row],[Column1]]","v":0},{"$f":"T19*Table13[[#This Row],[Column1]]","v":0},{"$f":"U19*Table13[[#This Row],[Column1]]","v":0},{"$f":"V19*Table13[[#This Row],[Column1]]","v":0},{"$f":"W19*Table13[[#This Row],[Column1]]","v":0},{"$f":"X19*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y19*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1085246.5351578912}]
["Growth & Development - Northern GIA sewer growth project","Sewer Network - Sewer Main - Gravity Augmentation - Winter Ck Trunk Sewer Pt 3","Sewer","Ballarat","Growth",null,null,null,null,250000,null,null,0,null,null,null,null,14250000,null,null,null,null,0,null,null,14500000,1,{"$f":"F20*Table13[[#This Row],[Column1]]","v":0},{"$f":"G20*Table13[[#This Row],[Column1]]","v":0},{"$f":"H20*Table13[[#This Row],[Column1]]","v":0},{"$f":"I20*Table13[[#This Row],[Column1]]","v":0},{"$f":"J20*Table13[[#This Row],[Column1]]","v":250000},{"$f":"K20*Table13[[#This Row],[Column1]]","v":0},{"$f":"L20*Table13[[#This Row],[Column1]]","v":0},{"$f":"M20*Table13[[#This Row],[Column1]]","v":0},{"$f":"N20*Table13[[#This Row],[Column1]]","v":0},{"$f":"O20*Table13[[#This Row],[Column1]]","v":0},{"$f":"P20*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q20*Table13[[#This Row],[Column1]]","v":0},{"$f":"R20*Table13[[#This Row],[Column1]]","v":14250000},{"$f":"S20*Table13[[#This Row],[Column1]]","v":0},{"$f":"T20*Table13[[#This Row],[Column1]]","v":0},{"$f":"U20*Table13[[#This Row],[Column1]]","v":0},{"$f":"V20*Table13[[#This Row],[Column1]]","v":0},{"$f":"W20*Table13[[#This Row],[Column1]]","v":0},{"$f":"X20*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y20*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":14500000}]
["Growth & Development - Regional sewer systems growth projects","Sewer Network - Sewer Main - North West GA SPS Scheme","Sewer","Ballarat","Growth",0,null,null,null,80000,100000,3000000,3000000,null,null,null,null,null,null,null,null,null,null,null,null,6180000,1,{"$f":"F21*Table13[[#This Row],[Column1]]","v":0},{"$f":"G21*Table13[[#This Row],[Column1]]","v":0},{"$f":"H21*Table13[[#This Row],[Column1]]","v":0},{"$f":"I21*Table13[[#This Row],[Column1]]","v":0},{"$f":"J21*Table13[[#This Row],[Column1]]","v":80000},{"$f":"K21*Table13[[#This Row],[Column1]]","v":100000},{"$f":"L21*Table13[[#This Row],[Column1]]","v":3000000},{"$f":"M21*Table13[[#This Row],[Column1]]","v":3000000},{"$f":"N21*Table13[[#This Row],[Column1]]","v":0},{"$f":"O21*Table13[[#This Row],[Column1]]","v":0},{"$f":"P21*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q21*Table13[[#This Row],[Column1]]","v":0},{"$f":"R21*Table13[[#This Row],[Column1]]","v":0},{"$f":"S21*Table13[[#This Row],[Column1]]","v":0},{"$f":"T21*Table13[[#This Row],[Column1]]","v":0},{"$f":"U21*Table13[[#This Row],[Column1]]","v":0},{"$f":"V21*Table13[[#This Row],[Column1]]","v":0},{"$f":"W21*Table13[[#This Row],[Column1]]","v":0},{"$f":"X21*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y21*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":6180000}]
["Growth & Development - Western and North-Western GIA sewer growth projects","Sewer Network - Sewer Main - Gravity Augmentation - Winter Ck Trunk Sewer Pt 2","Sewer","Ballarat","Growth",0,null,null,250000,null,2150000,2150000,2150000,2150000,2150000,null,null,null,null,null,null,null,null,null,null,11000000,1,{"$f":"F22*Table13[[#This Row],[Column1]]","v":0},{"$f":"G22*Table13[[#This Row],[Column1]]","v":0},{"$f":"H22*Table13[[#This Row],[Column1]]","v":0},{"$f":"I22*Table13[[#This Row],[Column1]]","v":250000},{"$f":"J22*Table13[[#This Row],[Column1]]","v":0},{"$f":"K22*Table13[[#This Row],[Column1]]","v":2150000},{"$f":"L22*Table13[[#This Row],[Column1]]","v":2150000},{"$f":"M22*Table13[[#This Row],[Column1]]","v":2150000},{"$f":"N22*Table13[[#This Row],[Column1]]","v":2150000},{"$f":"O22*Table13[[#This Row],[Column1]]","v":2150000},{"$f":"P22*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q22*Table13[[#This Row],[Column1]]","v":0},{"$f":"R22*Table13[[#This Row],[Column1]]","v":0},{"$f":"S22*Table13[[#This Row],[Column1]]","v":0},{"$f":"T22*Table13[[#This Row],[Column1]]","v":0},{"$f":"U22*Table13[[#This Row],[Column1]]","v":0},{"$f":"V22*Table13[[#This Row],[Column1]]","v":0},{"$f":"W22*Table13[[#This Row],[Column1]]","v":0},{"$f":"X22*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y22*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":11000000}]
["Ballarat Sewer Build - Ballarat East Trunk Sewer ","Sewer Network - Ballarat East trunk sewer ","Sewer","Ballarat","Growth",200000,7000000,6300000,1000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14500000,{"$f":"$O$76","v":0.36540287379053576},{"$f":"F23*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"G23*Table13[[#This Row],[Column1]]","v":2557820.1165337502},{"$f":"H23*Table13[[#This Row],[Column1]]","v":2302038.1048803753},{"$f":"I23*Table13[[#This Row],[Column1]]","v":365402.87379053578},{"$f":"J23*Table13[[#This Row],[Column1]]","v":0},{"$f":"K23*Table13[[#This Row],[Column1]]","v":0},{"$f":"L23*Table13[[#This Row],[Column1]]","v":0},{"$f":"M23*Table13[[#This Row],[Column1]]","v":0},{"$f":"N23*Table13[[#This Row],[Column1]]","v":0},{"$f":"O23*Table13[[#This Row],[Column1]]","v":0},{"$f":"P23*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q23*Table13[[#This Row],[Column1]]","v":0},{"$f":"R23*Table13[[#This Row],[Column1]]","v":0},{"$f":"S23*Table13[[#This Row],[Column1]]","v":0},{"$f":"T23*Table13[[#This Row],[Column1]]","v":0},{"$f":"U23*Table13[[#This Row],[Column1]]","v":0},{"$f":"V23*Table13[[#This Row],[Column1]]","v":0},{"$f":"W23*Table13[[#This Row],[Column1]]","v":0},{"$f":"X23*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y23*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":5298341.6699627694}]
["Growth & Development - Western and North-Western GIA sewer growth projects","Sewer Network - Ballarat North Trunk Sewer Augmentation","Sewer","Ballarat","Growth",null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,0,1,{"$f":"F24*Table13[[#This Row],[Column1]]","v":0},{"$f":"G24*Table13[[#This Row],[Column1]]","v":0},{"$f":"H24*Table13[[#This Row],[Column1]]","v":0},{"$f":"I24*Table13[[#This Row],[Column1]]","v":0},{"$f":"J24*Table13[[#This Row],[Column1]]","v":0},{"$f":"K24*Table13[[#This Row],[Column1]]","v":0},{"$f":"L24*Table13[[#This Row],[Column1]]","v":0},{"$f":"M24*Table13[[#This Row],[Column1]]","v":0},{"$f":"N24*Table13[[#This Row],[Column1]]","v":0},{"$f":"O24*Table13[[#This Row],[Column1]]","v":0},{"$f":"P24*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q24*Table13[[#This Row],[Column1]]","v":0},{"$f":"R24*Table13[[#This Row],[Column1]]","v":0},{"$f":"S24*Table13[[#This Row],[Column1]]","v":0},{"$f":"T24*Table13[[#This Row],[Column1]]","v":0},{"$f":"U24*Table13[[#This Row],[Column1]]","v":0},{"$f":"V24*Table13[[#This Row],[Column1]]","v":0},{"$f":"W24*Table13[[#This Row],[Column1]]","v":0},{"$f":"X24*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y24*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":0}]
["Sewer Network - Sewer Main - Gravity Augmentation - Specimen Vale Upgrade","Sewer Network - Sewer Main - Gravity Augmentation - Specimen Vale Upgrade","Sewer","Ballarat","Growth",null,null,null,null,null,3500000,3500000,null,null,null,null,null,null,null,null,null,null,null,null,null,7000000,{"$f":"$O$76","v":0.36540287379053576},{"$f":"F25*Table13[[#This Row],[Column1]]","v":0},{"$f":"G25*Table13[[#This Row],[Column1]]","v":0},{"$f":"H25*Table13[[#This Row],[Column1]]","v":0},{"$f":"I25*Table13[[#This Row],[Column1]]","v":0},{"$f":"J25*Table13[[#This Row],[Column1]]","v":0},{"$f":"K25*Table13[[#This Row],[Column1]]","v":1278910.0582668751},{"$f":"L25*Table13[[#This Row],[Column1]]","v":1278910.0582668751},{"$f":"M25*Table13[[#This Row],[Column1]]","v":0},{"$f":"N25*Table13[[#This Row],[Column1]]","v":0},{"$f":"O25*Table13[[#This Row],[Column1]]","v":0},{"$f":"P25*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q25*Table13[[#This Row],[Column1]]","v":0},{"$f":"R25*Table13[[#This Row],[Column1]]","v":0},{"$f":"S25*Table13[[#This Row],[Column1]]","v":0},{"$f":"T25*Table13[[#This Row],[Column1]]","v":0},{"$f":"U25*Table13[[#This Row],[Column1]]","v":0},{"$f":"V25*Table13[[#This Row],[Column1]]","v":0},{"$f":"W25*Table13[[#This Row],[Column1]]","v":0},{"$f":"X25*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y25*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":2557820.1165337502}]
["Sewer Network - Ballarat East trunk sewer (Stage 2)","Burrumbeet Pump Station ","Sewer","Ballarat","Growth",0,null,200000,800000,3160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4160000,0.36540287379053576,{"$f":"F26*Table13[[#This Row],[Column1]]","v":0},{"$f":"G26*Table13[[#This Row],[Column1]]","v":0},{"$f":"H26*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"I26*Table13[[#This Row],[Column1]]","v":292322.29903242859},{"$f":"J26*Table13[[#This Row],[Column1]]","v":1154673.0811780931},{"$f":"K26*Table13[[#This Row],[Column1]]","v":0},{"$f":"L26*Table13[[#This Row],[Column1]]","v":0},{"$f":"M26*Table13[[#This Row],[Column1]]","v":0},{"$f":"N26*Table13[[#This Row],[Column1]]","v":0},{"$f":"O26*Table13[[#This Row],[Column1]]","v":0},{"$f":"P26*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q26*Table13[[#This Row],[Column1]]","v":0},{"$f":"R26*Table13[[#This Row],[Column1]]","v":0},{"$f":"S26*Table13[[#This Row],[Column1]]","v":0},{"$f":"T26*Table13[[#This Row],[Column1]]","v":0},{"$f":"U26*Table13[[#This Row],[Column1]]","v":0},{"$f":"V26*Table13[[#This Row],[Column1]]","v":0},{"$f":"W26*Table13[[#This Row],[Column1]]","v":0},{"$f":"X26*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y26*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1520075.9549686289}]
["Sewer Network - Ballarat North Trunk Sewer Augmentation","Class A expansion to 5ML/d capacity ","Sewer","Ballarat","Growth",null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,0,0.36540287379053576,{"$f":"F27*Table13[[#This Row],[Column1]]","v":0},{"$f":"G27*Table13[[#This Row],[Column1]]","v":0},{"$f":"H27*Table13[[#This Row],[Column1]]","v":0},{"$f":"I27*Table13[[#This Row],[Column1]]","v":0},{"$f":"J27*Table13[[#This Row],[Column1]]","v":0},{"$f":"K27*Table13[[#This Row],[Column1]]","v":0},{"$f":"L27*Table13[[#This Row],[Column1]]","v":0},{"$f":"M27*Table13[[#This Row],[Column1]]","v":0},{"$f":"N27*Table13[[#This Row],[Column1]]","v":0},{"$f":"O27*Table13[[#This Row],[Column1]]","v":0},{"$f":"P27*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q27*Table13[[#This Row],[Column1]]","v":0},{"$f":"R27*Table13[[#This Row],[Column1]]","v":0},{"$f":"S27*Table13[[#This Row],[Column1]]","v":0},{"$f":"T27*Table13[[#This Row],[Column1]]","v":0},{"$f":"U27*Table13[[#This Row],[Column1]]","v":0},{"$f":"V27*Table13[[#This Row],[Column1]]","v":0},{"$f":"W27*Table13[[#This Row],[Column1]]","v":0},{"$f":"X27*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y27*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":0}]
["STP - Ballarat South - Upgrade program","Future Works - PR28 & Beyond","Sewer","Ballarat","Growth",null,null,null,null,null,null,null,5000000,null,null,null,null,22000000,null,null,null,null,2000000,null,null,29000000,0.36540287379053576,{"$f":"F28*Table13[[#This Row],[Column1]]","v":0},{"$f":"G28*Table13[[#This Row],[Column1]]","v":0},{"$f":"H28*Table13[[#This Row],[Column1]]","v":0},{"$f":"I28*Table13[[#This Row],[Column1]]","v":0},{"$f":"J28*Table13[[#This Row],[Column1]]","v":0},{"$f":"K28*Table13[[#This Row],[Column1]]","v":0},{"$f":"L28*Table13[[#This Row],[Column1]]","v":0},{"$f":"M28*Table13[[#This Row],[Column1]]","v":1827014.3689526787},{"$f":"N28*Table13[[#This Row],[Column1]]","v":0},{"$f":"O28*Table13[[#This Row],[Column1]]","v":0},{"$f":"P28*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q28*Table13[[#This Row],[Column1]]","v":0},{"$f":"R28*Table13[[#This Row],[Column1]]","v":8038863.2233917871},{"$f":"S28*Table13[[#This Row],[Column1]]","v":0},{"$f":"T28*Table13[[#This Row],[Column1]]","v":0},{"$f":"U28*Table13[[#This Row],[Column1]]","v":0},{"$f":"V28*Table13[[#This Row],[Column1]]","v":0},{"$f":"W28*Table13[[#This Row],[Column1]]","v":730805.74758107157},{"$f":"X28*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y28*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":10596683.339925539}]
["STP - Ballarat North Upgrades","Future Works - PR28 & Beyond","Sewer","Ballarat","Growth",null,null,null,null,null,null,null,11500000,null,null,null,null,26000000,null,null,null,null,26000000,null,null,63500000,0.36540287379053576,{"$f":"F29*Table13[[#This Row],[Column1]]","v":0},{"$f":"G29*Table13[[#This Row],[Column1]]","v":0},{"$f":"H29*Table13[[#This Row],[Column1]]","v":0},{"$f":"I29*Table13[[#This Row],[Column1]]","v":0},{"$f":"J29*Table13[[#This Row],[Column1]]","v":0},{"$f":"K29*Table13[[#This Row],[Column1]]","v":0},{"$f":"L29*Table13[[#This Row],[Column1]]","v":0},{"$f":"M29*Table13[[#This Row],[Column1]]","v":4202133.0485911611},{"$f":"N29*Table13[[#This Row],[Column1]]","v":0},{"$f":"O29*Table13[[#This Row],[Column1]]","v":0},{"$f":"P29*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q29*Table13[[#This Row],[Column1]]","v":0},{"$f":"R29*Table13[[#This Row],[Column1]]","v":9500474.7185539305},{"$f":"S29*Table13[[#This Row],[Column1]]","v":0},{"$f":"T29*Table13[[#This Row],[Column1]]","v":0},{"$f":"U29*Table13[[#This Row],[Column1]]","v":0},{"$f":"V29*Table13[[#This Row],[Column1]]","v":0},{"$f":"W29*Table13[[#This Row],[Column1]]","v":9500474.7185539305},{"$f":"X29*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y29*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":23203082.48569902}]
["Cardigan Village Sewer Treatment Plant Capacity Improvements","STP - Cardigan Village upgrade","Sewer","Cardigan Village","Growth",100000,null,null,110000,3200000,3100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6510000,0.36540287379053576,{"$f":"F30*Table13[[#This Row],[Column1]]","v":36540.287379053574},{"$f":"G30*Table13[[#This Row],[Column1]]","v":0},{"$f":"H30*Table13[[#This Row],[Column1]]","v":0},{"$f":"I30*Table13[[#This Row],[Column1]]","v":40194.316116958937},{"$f":"J30*Table13[[#This Row],[Column1]]","v":1169289.1961297144},{"$f":"K30*Table13[[#This Row],[Column1]]","v":1132748.908750661},{"$f":"L30*Table13[[#This Row],[Column1]]","v":0},{"$f":"M30*Table13[[#This Row],[Column1]]","v":0},{"$f":"N30*Table13[[#This Row],[Column1]]","v":0},{"$f":"O30*Table13[[#This Row],[Column1]]","v":0},{"$f":"P30*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q30*Table13[[#This Row],[Column1]]","v":0},{"$f":"R30*Table13[[#This Row],[Column1]]","v":0},{"$f":"S30*Table13[[#This Row],[Column1]]","v":0},{"$f":"T30*Table13[[#This Row],[Column1]]","v":0},{"$f":"U30*Table13[[#This Row],[Column1]]","v":0},{"$f":"V30*Table13[[#This Row],[Column1]]","v":0},{"$f":"W30*Table13[[#This Row],[Column1]]","v":0},{"$f":"X30*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y30*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":2378772.7083763881}]
["Regional Recycled Water Scheme Upgrades","Beaufort winter storage upgrade","Sewer","Beaufort","Growth",null,500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500000,0.36540287379053576,{"$f":"F31*Table13[[#This Row],[Column1]]","v":0},{"$f":"G31*Table13[[#This Row],[Column1]]","v":182701.43689526789},{"$f":"H31*Table13[[#This Row],[Column1]]","v":0},{"$f":"I31*Table13[[#This Row],[Column1]]","v":0},{"$f":"J31*Table13[[#This Row],[Column1]]","v":0},{"$f":"K31*Table13[[#This Row],[Column1]]","v":0},{"$f":"L31*Table13[[#This Row],[Column1]]","v":0},{"$f":"M31*Table13[[#This Row],[Column1]]","v":0},{"$f":"N31*Table13[[#This Row],[Column1]]","v":0},{"$f":"O31*Table13[[#This Row],[Column1]]","v":0},{"$f":"P31*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q31*Table13[[#This Row],[Column1]]","v":0},{"$f":"R31*Table13[[#This Row],[Column1]]","v":0},{"$f":"S31*Table13[[#This Row],[Column1]]","v":0},{"$f":"T31*Table13[[#This Row],[Column1]]","v":0},{"$f":"U31*Table13[[#This Row],[Column1]]","v":0},{"$f":"V31*Table13[[#This Row],[Column1]]","v":0},{"$f":"W31*Table13[[#This Row],[Column1]]","v":0},{"$f":"X31*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y31*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":182701.43689526789}]
["Regional Water Network Growth Project","Sewer Network - Daylesford Network Upgrades","Sewer","Daylesford","Growth",0,null,null,200000,800000,null,null,null,null,null,null,null,1000000,null,null,null,null,null,null,null,2000000,0.36540287379053576,{"$f":"F32*Table13[[#This Row],[Column1]]","v":0},{"$f":"G32*Table13[[#This Row],[Column1]]","v":0},{"$f":"H32*Table13[[#This Row],[Column1]]","v":0},{"$f":"I32*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"J32*Table13[[#This Row],[Column1]]","v":292322.29903242859},{"$f":"K32*Table13[[#This Row],[Column1]]","v":0},{"$f":"L32*Table13[[#This Row],[Column1]]","v":0},{"$f":"M32*Table13[[#This Row],[Column1]]","v":0},{"$f":"N32*Table13[[#This Row],[Column1]]","v":0},{"$f":"O32*Table13[[#This Row],[Column1]]","v":0},{"$f":"P32*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q32*Table13[[#This Row],[Column1]]","v":0},{"$f":"R32*Table13[[#This Row],[Column1]]","v":365402.87379053578},{"$f":"S32*Table13[[#This Row],[Column1]]","v":0},{"$f":"T32*Table13[[#This Row],[Column1]]","v":0},{"$f":"U32*Table13[[#This Row],[Column1]]","v":0},{"$f":"V32*Table13[[#This Row],[Column1]]","v":0},{"$f":"W32*Table13[[#This Row],[Column1]]","v":0},{"$f":"X32*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y32*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":730805.74758107145}]
["Regional Recycled Water Scheme Upgrades","Daylesford WWTP Irrigation Upgrade ","Sewer","Daylesford","Growth",null,null,250000,1000000,null,null,null,null,null,null,null,null,null,null,null,null,null,1250000,null,null,2500000,0.36540287379053576,{"$f":"F33*Table13[[#This Row],[Column1]]","v":0},{"$f":"G33*Table13[[#This Row],[Column1]]","v":0},{"$f":"H33*Table13[[#This Row],[Column1]]","v":91350.718447633946},{"$f":"I33*Table13[[#This Row],[Column1]]","v":365402.87379053578},{"$f":"J33*Table13[[#This Row],[Column1]]","v":0},{"$f":"K33*Table13[[#This Row],[Column1]]","v":0},{"$f":"L33*Table13[[#This Row],[Column1]]","v":0},{"$f":"M33*Table13[[#This Row],[Column1]]","v":0},{"$f":"N33*Table13[[#This Row],[Column1]]","v":0},{"$f":"O33*Table13[[#This Row],[Column1]]","v":0},{"$f":"P33*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q33*Table13[[#This Row],[Column1]]","v":0},{"$f":"R33*Table13[[#This Row],[Column1]]","v":0},{"$f":"S33*Table13[[#This Row],[Column1]]","v":0},{"$f":"T33*Table13[[#This Row],[Column1]]","v":0},{"$f":"U33*Table13[[#This Row],[Column1]]","v":0},{"$f":"V33*Table13[[#This Row],[Column1]]","v":0},{"$f":"W33*Table13[[#This Row],[Column1]]","v":456753.59223816969},{"$f":"X33*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y33*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":913507.18447633949}]
["Regional Recycled Water Scheme Upgrades","MWWTP irrigation expansion ","Sewer","Maryborough","Growth",150000,2300000,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,2100000,null,null,4550000,0.36540287379053576,{"$f":"F34*Table13[[#This Row],[Column1]]","v":54810.431068580365},{"$f":"G34*Table13[[#This Row],[Column1]]","v":840426.6097182323},{"$f":"H34*Table13[[#This Row],[Column1]]","v":0},{"$f":"I34*Table13[[#This Row],[Column1]]","v":0},{"$f":"J34*Table13[[#This Row],[Column1]]","v":0},{"$f":"K34*Table13[[#This Row],[Column1]]","v":0},{"$f":"L34*Table13[[#This Row],[Column1]]","v":0},{"$f":"M34*Table13[[#This Row],[Column1]]","v":0},{"$f":"N34*Table13[[#This Row],[Column1]]","v":0},{"$f":"O34*Table13[[#This Row],[Column1]]","v":0},{"$f":"P34*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q34*Table13[[#This Row],[Column1]]","v":0},{"$f":"R34*Table13[[#This Row],[Column1]]","v":0},{"$f":"S34*Table13[[#This Row],[Column1]]","v":0},{"$f":"T34*Table13[[#This Row],[Column1]]","v":0},{"$f":"U34*Table13[[#This Row],[Column1]]","v":0},{"$f":"V34*Table13[[#This Row],[Column1]]","v":0},{"$f":"W34*Table13[[#This Row],[Column1]]","v":767346.03496012511},{"$f":"X34*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y34*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1662583.0757469377}]
["Growth & Development - Sewer network monitoring","Growth & Development - Sewer network monitoring","Sewer","System Apportioned","Growth",0,null,null,null,null,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,1875000,0.36540287379053576,{"$f":"F35*Table13[[#This Row],[Column1]]","v":0},{"$f":"G35*Table13[[#This Row],[Column1]]","v":0},{"$f":"H35*Table13[[#This Row],[Column1]]","v":0},{"$f":"I35*Table13[[#This Row],[Column1]]","v":0},{"$f":"J35*Table13[[#This Row],[Column1]]","v":0},{"$f":"K35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"L35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"M35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"N35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"O35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"P35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"Q35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"R35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"S35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"T35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"U35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"V35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"W35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"X35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"Y35*Table13[[#This Row],[Column1]]","v":45675.359223816973},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":685130.38835725456}]
["STP - Regional Treatment Plant Upgrades","Future Works - PR28 & Beyond","Sewer","System Apportioned","Growth",null,null,null,null,null,200000,200000,200000,200000,200000,1400000,1400000,1400000,1400000,1400000,200000,200000,200000,200000,200000,9000000,{"$f":"$O$76","v":0.36540287379053576},{"$f":"F36*Table13[[#This Row],[Column1]]","v":0},{"$f":"G36*Table13[[#This Row],[Column1]]","v":0},{"$f":"H36*Table13[[#This Row],[Column1]]","v":0},{"$f":"I36*Table13[[#This Row],[Column1]]","v":0},{"$f":"J36*Table13[[#This Row],[Column1]]","v":0},{"$f":"K36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"L36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"M36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"N36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"O36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"P36*Table13[[#This Row],[Column1]]","v":511564.02330675005},{"$f":"Q36*Table13[[#This Row],[Column1]]","v":511564.02330675005},{"$f":"R36*Table13[[#This Row],[Column1]]","v":511564.02330675005},{"$f":"S36*Table13[[#This Row],[Column1]]","v":511564.02330675005},{"$f":"T36*Table13[[#This Row],[Column1]]","v":511564.02330675005},{"$f":"U36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"V36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"W36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"X36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"Y36*Table13[[#This Row],[Column1]]","v":73080.574758107148},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":3288625.8641148228}]
["Growth & Development - Regional water systems growth projects","Water Networks - Ballan Networks Upgrade","Water","Ballan","Growth",null,null,null,100000,300000,2000000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,null,4400000,{"$f":"$O$75","v":0.35974711767598311},{"$f":"F37*Table13[[#This Row],[Column1]]","v":0},{"$f":"G37*Table13[[#This Row],[Column1]]","v":0},{"$f":"H37*Table13[[#This Row],[Column1]]","v":0},{"$f":"I37*Table13[[#This Row],[Column1]]","v":35974.71176759831},{"$f":"J37*Table13[[#This Row],[Column1]]","v":107924.13530279494},{"$f":"K37*Table13[[#This Row],[Column1]]","v":719494.23535196623},{"$f":"L37*Table13[[#This Row],[Column1]]","v":719494.23535196623},{"$f":"M37*Table13[[#This Row],[Column1]]","v":0},{"$f":"N37*Table13[[#This Row],[Column1]]","v":0},{"$f":"O37*Table13[[#This Row],[Column1]]","v":0},{"$f":"P37*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q37*Table13[[#This Row],[Column1]]","v":0},{"$f":"R37*Table13[[#This Row],[Column1]]","v":0},{"$f":"S37*Table13[[#This Row],[Column1]]","v":0},{"$f":"T37*Table13[[#This Row],[Column1]]","v":0},{"$f":"U37*Table13[[#This Row],[Column1]]","v":0},{"$f":"V37*Table13[[#This Row],[Column1]]","v":0},{"$f":"W37*Table13[[#This Row],[Column1]]","v":0},{"$f":"X37*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y37*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1582887.3177743256}]
["Growth & Development - Cambrian Hill water growth project","Growth & Development - Cambrian Hill water growth project","Water","Ballarat","Growth",0,300000,2225000,500000,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3025000,1,{"$f":"F38*Table13[[#This Row],[Column1]]","v":0},{"$f":"G38*Table13[[#This Row],[Column1]]","v":300000},{"$f":"H38*Table13[[#This Row],[Column1]]","v":2225000},{"$f":"I38*Table13[[#This Row],[Column1]]","v":500000},{"$f":"J38*Table13[[#This Row],[Column1]]","v":0},{"$f":"K38*Table13[[#This Row],[Column1]]","v":0},{"$f":"L38*Table13[[#This Row],[Column1]]","v":0},{"$f":"M38*Table13[[#This Row],[Column1]]","v":0},{"$f":"N38*Table13[[#This Row],[Column1]]","v":0},{"$f":"O38*Table13[[#This Row],[Column1]]","v":0},{"$f":"P38*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q38*Table13[[#This Row],[Column1]]","v":0},{"$f":"R38*Table13[[#This Row],[Column1]]","v":0},{"$f":"S38*Table13[[#This Row],[Column1]]","v":0},{"$f":"T38*Table13[[#This Row],[Column1]]","v":0},{"$f":"U38*Table13[[#This Row],[Column1]]","v":0},{"$f":"V38*Table13[[#This Row],[Column1]]","v":0},{"$f":"W38*Table13[[#This Row],[Column1]]","v":0},{"$f":"X38*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y38*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":3025000}]
["Growth & Development - Future GIA water growth projects","Future Works - Future Growth Areas - Water Network","Water","Ballarat","Growth",null,null,null,null,null,null,null,null,null,null,null,null,10000000,null,null,null,null,15000000,null,null,25000000,1,{"$f":"F39*Table13[[#This Row],[Column1]]","v":0},{"$f":"G39*Table13[[#This Row],[Column1]]","v":0},{"$f":"H39*Table13[[#This Row],[Column1]]","v":0},{"$f":"I39*Table13[[#This Row],[Column1]]","v":0},{"$f":"J39*Table13[[#This Row],[Column1]]","v":0},{"$f":"K39*Table13[[#This Row],[Column1]]","v":0},{"$f":"L39*Table13[[#This Row],[Column1]]","v":0},{"$f":"M39*Table13[[#This Row],[Column1]]","v":0},{"$f":"N39*Table13[[#This Row],[Column1]]","v":0},{"$f":"O39*Table13[[#This Row],[Column1]]","v":0},{"$f":"P39*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q39*Table13[[#This Row],[Column1]]","v":0},{"$f":"R39*Table13[[#This Row],[Column1]]","v":10000000},{"$f":"S39*Table13[[#This Row],[Column1]]","v":0},{"$f":"T39*Table13[[#This Row],[Column1]]","v":0},{"$f":"U39*Table13[[#This Row],[Column1]]","v":0},{"$f":"V39*Table13[[#This Row],[Column1]]","v":0},{"$f":"W39*Table13[[#This Row],[Column1]]","v":15000000},{"$f":"X39*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y39*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":25000000}]
["Growth & Development - Northern GIA water growth project","Water Network - Main Renewals - Augmentation Invermay stage 1","Water","Ballarat","Growth",100000,1300000,3500000,4500000,650000,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10050000,1,{"$f":"F40*Table13[[#This Row],[Column1]]","v":100000},{"$f":"G40*Table13[[#This Row],[Column1]]","v":1300000},{"$f":"H40*Table13[[#This Row],[Column1]]","v":3500000},{"$f":"I40*Table13[[#This Row],[Column1]]","v":4500000},{"$f":"J40*Table13[[#This Row],[Column1]]","v":650000},{"$f":"K40*Table13[[#This Row],[Column1]]","v":0},{"$f":"L40*Table13[[#This Row],[Column1]]","v":0},{"$f":"M40*Table13[[#This Row],[Column1]]","v":0},{"$f":"N40*Table13[[#This Row],[Column1]]","v":0},{"$f":"O40*Table13[[#This Row],[Column1]]","v":0},{"$f":"P40*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q40*Table13[[#This Row],[Column1]]","v":0},{"$f":"R40*Table13[[#This Row],[Column1]]","v":0},{"$f":"S40*Table13[[#This Row],[Column1]]","v":0},{"$f":"T40*Table13[[#This Row],[Column1]]","v":0},{"$f":"U40*Table13[[#This Row],[Column1]]","v":0},{"$f":"V40*Table13[[#This Row],[Column1]]","v":0},{"$f":"W40*Table13[[#This Row],[Column1]]","v":0},{"$f":"X40*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y40*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":10050000}]
["Growth & Development - Northern GIA water growth project","Water Network - Main Renewals - Augmentation Invermay stage 2","Water","Ballarat","Growth",0,null,null,null,250000,7500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7750000,1,{"$f":"F41*Table13[[#This Row],[Column1]]","v":0},{"$f":"G41*Table13[[#This Row],[Column1]]","v":0},{"$f":"H41*Table13[[#This Row],[Column1]]","v":0},{"$f":"I41*Table13[[#This Row],[Column1]]","v":0},{"$f":"J41*Table13[[#This Row],[Column1]]","v":250000},{"$f":"K41*Table13[[#This Row],[Column1]]","v":7500000},{"$f":"L41*Table13[[#This Row],[Column1]]","v":0},{"$f":"M41*Table13[[#This Row],[Column1]]","v":0},{"$f":"N41*Table13[[#This Row],[Column1]]","v":0},{"$f":"O41*Table13[[#This Row],[Column1]]","v":0},{"$f":"P41*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q41*Table13[[#This Row],[Column1]]","v":0},{"$f":"R41*Table13[[#This Row],[Column1]]","v":0},{"$f":"S41*Table13[[#This Row],[Column1]]","v":0},{"$f":"T41*Table13[[#This Row],[Column1]]","v":0},{"$f":"U41*Table13[[#This Row],[Column1]]","v":0},{"$f":"V41*Table13[[#This Row],[Column1]]","v":0},{"$f":"W41*Table13[[#This Row],[Column1]]","v":0},{"$f":"X41*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y41*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":7750000}]
["Growth & Development - Northern GIA water growth project","Water Network - Main Renewals - Augmentation Miners Rest","Water","Ballarat","Growth",0,null,null,150000,2500000,1500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4150000,1,{"$f":"F42*Table13[[#This Row],[Column1]]","v":0},{"$f":"G42*Table13[[#This Row],[Column1]]","v":0},{"$f":"H42*Table13[[#This Row],[Column1]]","v":0},{"$f":"I42*Table13[[#This Row],[Column1]]","v":150000},{"$f":"J42*Table13[[#This Row],[Column1]]","v":2500000},{"$f":"K42*Table13[[#This Row],[Column1]]","v":1500000},{"$f":"L42*Table13[[#This Row],[Column1]]","v":0},{"$f":"M42*Table13[[#This Row],[Column1]]","v":0},{"$f":"N42*Table13[[#This Row],[Column1]]","v":0},{"$f":"O42*Table13[[#This Row],[Column1]]","v":0},{"$f":"P42*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q42*Table13[[#This Row],[Column1]]","v":0},{"$f":"R42*Table13[[#This Row],[Column1]]","v":0},{"$f":"S42*Table13[[#This Row],[Column1]]","v":0},{"$f":"T42*Table13[[#This Row],[Column1]]","v":0},{"$f":"U42*Table13[[#This Row],[Column1]]","v":0},{"$f":"V42*Table13[[#This Row],[Column1]]","v":0},{"$f":"W42*Table13[[#This Row],[Column1]]","v":0},{"$f":"X42*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y42*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":4150000}]
["Growth & Development - Regional water systems growth projects","Water Networks - Ballarat's system additional upgrades","Water","Ballarat","Growth",null,null,null,null,null,null,null,900000,null,null,null,null,null,null,null,null,null,null,null,null,900000,{"$f":"$O$75","v":0.35974711767598311},{"$f":"F43*Table13[[#This Row],[Column1]]","v":0},{"$f":"G43*Table13[[#This Row],[Column1]]","v":0},{"$f":"H43*Table13[[#This Row],[Column1]]","v":0},{"$f":"I43*Table13[[#This Row],[Column1]]","v":0},{"$f":"J43*Table13[[#This Row],[Column1]]","v":0},{"$f":"K43*Table13[[#This Row],[Column1]]","v":0},{"$f":"L43*Table13[[#This Row],[Column1]]","v":0},{"$f":"M43*Table13[[#This Row],[Column1]]","v":323772.40590838483},{"$f":"N43*Table13[[#This Row],[Column1]]","v":0},{"$f":"O43*Table13[[#This Row],[Column1]]","v":0},{"$f":"P43*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q43*Table13[[#This Row],[Column1]]","v":0},{"$f":"R43*Table13[[#This Row],[Column1]]","v":0},{"$f":"S43*Table13[[#This Row],[Column1]]","v":0},{"$f":"T43*Table13[[#This Row],[Column1]]","v":0},{"$f":"U43*Table13[[#This Row],[Column1]]","v":0},{"$f":"V43*Table13[[#This Row],[Column1]]","v":0},{"$f":"W43*Table13[[#This Row],[Column1]]","v":0},{"$f":"X43*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y43*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":323772.40590838483}]
["Growth & Development - Water redundancy and contingency program","Water Network - West Bores WTP restarting works","Water","Ballarat","Growth",200000,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,200000,{"$f":"$O$75","v":0.35974711767598311},{"$f":"F44*Table13[[#This Row],[Column1]]","v":71949.42353519662},{"$f":"G44*Table13[[#This Row],[Column1]]","v":0},{"$f":"H44*Table13[[#This Row],[Column1]]","v":0},{"$f":"I44*Table13[[#This Row],[Column1]]","v":0},{"$f":"J44*Table13[[#This Row],[Column1]]","v":0},{"$f":"K44*Table13[[#This Row],[Column1]]","v":0},{"$f":"L44*Table13[[#This Row],[Column1]]","v":0},{"$f":"M44*Table13[[#This Row],[Column1]]","v":0},{"$f":"N44*Table13[[#This Row],[Column1]]","v":0},{"$f":"O44*Table13[[#This Row],[Column1]]","v":0},{"$f":"P44*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q44*Table13[[#This Row],[Column1]]","v":0},{"$f":"R44*Table13[[#This Row],[Column1]]","v":0},{"$f":"S44*Table13[[#This Row],[Column1]]","v":0},{"$f":"T44*Table13[[#This Row],[Column1]]","v":0},{"$f":"U44*Table13[[#This Row],[Column1]]","v":0},{"$f":"V44*Table13[[#This Row],[Column1]]","v":0},{"$f":"W44*Table13[[#This Row],[Column1]]","v":0},{"$f":"X44*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y44*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":71949.42353519662}]
["Growth & Development - Water redundancy and contingency program","Water Network - Redundancy Lal Lal - White Swan WTPs trunk mains (Springs Rd & Warrenheip)","Water","Ballarat","Growth",0,100000,null,null,null,null,null,10200000,null,null,null,null,0,null,null,null,null,0,null,null,10300000,0.35974711767598311,{"$f":"F45*Table13[[#This Row],[Column1]]","v":0},{"$f":"G45*Table13[[#This Row],[Column1]]","v":35974.71176759831},{"$f":"H45*Table13[[#This Row],[Column1]]","v":0},{"$f":"I45*Table13[[#This Row],[Column1]]","v":0},{"$f":"J45*Table13[[#This Row],[Column1]]","v":0},{"$f":"K45*Table13[[#This Row],[Column1]]","v":0},{"$f":"L45*Table13[[#This Row],[Column1]]","v":0},{"$f":"M45*Table13[[#This Row],[Column1]]","v":3669420.6002950277},{"$f":"N45*Table13[[#This Row],[Column1]]","v":0},{"$f":"O45*Table13[[#This Row],[Column1]]","v":0},{"$f":"P45*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q45*Table13[[#This Row],[Column1]]","v":0},{"$f":"R45*Table13[[#This Row],[Column1]]","v":0},{"$f":"S45*Table13[[#This Row],[Column1]]","v":0},{"$f":"T45*Table13[[#This Row],[Column1]]","v":0},{"$f":"U45*Table13[[#This Row],[Column1]]","v":0},{"$f":"V45*Table13[[#This Row],[Column1]]","v":0},{"$f":"W45*Table13[[#This Row],[Column1]]","v":0},{"$f":"X45*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y45*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":3705395.3120626262}]
["Growth & Development - Water redundancy and contingency program","Water Networks - Lal Lal Main Upgrades","Water","Ballarat","Growth",null,100000,null,null,null,null,null,15200000,null,null,null,null,15000000,null,null,null,null,0,null,null,30300000,0.35974711767598311,{"$f":"F46*Table13[[#This Row],[Column1]]","v":0},{"$f":"G46*Table13[[#This Row],[Column1]]","v":35974.71176759831},{"$f":"H46*Table13[[#This Row],[Column1]]","v":0},{"$f":"I46*Table13[[#This Row],[Column1]]","v":0},{"$f":"J46*Table13[[#This Row],[Column1]]","v":0},{"$f":"K46*Table13[[#This Row],[Column1]]","v":0},{"$f":"L46*Table13[[#This Row],[Column1]]","v":0},{"$f":"M46*Table13[[#This Row],[Column1]]","v":5468156.1886749435},{"$f":"N46*Table13[[#This Row],[Column1]]","v":0},{"$f":"O46*Table13[[#This Row],[Column1]]","v":0},{"$f":"P46*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q46*Table13[[#This Row],[Column1]]","v":0},{"$f":"R46*Table13[[#This Row],[Column1]]","v":5396206.7651397465},{"$f":"S46*Table13[[#This Row],[Column1]]","v":0},{"$f":"T46*Table13[[#This Row],[Column1]]","v":0},{"$f":"U46*Table13[[#This Row],[Column1]]","v":0},{"$f":"V46*Table13[[#This Row],[Column1]]","v":0},{"$f":"W46*Table13[[#This Row],[Column1]]","v":0},{"$f":"X46*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y46*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":10900337.665582288}]
["Growth & Development - Water redundancy and contingency program","Water Network - Wilson St Tank Duplication - additional 9ML","Water","Ballarat","Growth",null,null,null,25000,null,null,null,300000,null,null,null,null,6000000,null,null,null,null,0,null,null,6325000,0.35974711767598311,{"$f":"F47*Table13[[#This Row],[Column1]]","v":0},{"$f":"G47*Table13[[#This Row],[Column1]]","v":0},{"$f":"H47*Table13[[#This Row],[Column1]]","v":0},{"$f":"I47*Table13[[#This Row],[Column1]]","v":8993.6779418995775},{"$f":"J47*Table13[[#This Row],[Column1]]","v":0},{"$f":"K47*Table13[[#This Row],[Column1]]","v":0},{"$f":"L47*Table13[[#This Row],[Column1]]","v":0},{"$f":"M47*Table13[[#This Row],[Column1]]","v":107924.13530279494},{"$f":"N47*Table13[[#This Row],[Column1]]","v":0},{"$f":"O47*Table13[[#This Row],[Column1]]","v":0},{"$f":"P47*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q47*Table13[[#This Row],[Column1]]","v":0},{"$f":"R47*Table13[[#This Row],[Column1]]","v":2158482.7060558987},{"$f":"S47*Table13[[#This Row],[Column1]]","v":0},{"$f":"T47*Table13[[#This Row],[Column1]]","v":0},{"$f":"U47*Table13[[#This Row],[Column1]]","v":0},{"$f":"V47*Table13[[#This Row],[Column1]]","v":0},{"$f":"W47*Table13[[#This Row],[Column1]]","v":0},{"$f":"X47*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y47*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":2275400.5193005931}]
["Growth & Development - Water redundancy and contingency program","Water Network - Redundacy Tinworth PZ - Functional and detailed designs","Water","Ballarat","Growth",null,null,null,25000,null,null,null,null,300000,2500000,2000000,null,null,null,null,null,null,0,null,null,4825000,0.35974711767598311,{"$f":"F48*Table13[[#This Row],[Column1]]","v":0},{"$f":"G48*Table13[[#This Row],[Column1]]","v":0},{"$f":"H48*Table13[[#This Row],[Column1]]","v":0},{"$f":"I48*Table13[[#This Row],[Column1]]","v":8993.6779418995775},{"$f":"J48*Table13[[#This Row],[Column1]]","v":0},{"$f":"K48*Table13[[#This Row],[Column1]]","v":0},{"$f":"L48*Table13[[#This Row],[Column1]]","v":0},{"$f":"M48*Table13[[#This Row],[Column1]]","v":0},{"$f":"N48*Table13[[#This Row],[Column1]]","v":107924.13530279494},{"$f":"O48*Table13[[#This Row],[Column1]]","v":899367.79418995779},{"$f":"P48*Table13[[#This Row],[Column1]]","v":719494.23535196623},{"$f":"Q48*Table13[[#This Row],[Column1]]","v":0},{"$f":"R48*Table13[[#This Row],[Column1]]","v":0},{"$f":"S48*Table13[[#This Row],[Column1]]","v":0},{"$f":"T48*Table13[[#This Row],[Column1]]","v":0},{"$f":"U48*Table13[[#This Row],[Column1]]","v":0},{"$f":"V48*Table13[[#This Row],[Column1]]","v":0},{"$f":"W48*Table13[[#This Row],[Column1]]","v":0},{"$f":"X48*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y48*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1735779.8427866185}]
["Growth & Development - Water redundancy and contingency program","Water Network - West Bores WTP Water Networks","Water","Ballarat","Growth",null,null,null,null,80000,null,null,3300000,null,null,null,null,0,null,null,null,null,0,null,null,3380000,0.35974711767598311,{"$f":"F49*Table13[[#This Row],[Column1]]","v":0},{"$f":"G49*Table13[[#This Row],[Column1]]","v":0},{"$f":"H49*Table13[[#This Row],[Column1]]","v":0},{"$f":"I49*Table13[[#This Row],[Column1]]","v":0},{"$f":"J49*Table13[[#This Row],[Column1]]","v":28779.769414078648},{"$f":"K49*Table13[[#This Row],[Column1]]","v":0},{"$f":"L49*Table13[[#This Row],[Column1]]","v":0},{"$f":"M49*Table13[[#This Row],[Column1]]","v":1187165.4883307442},{"$f":"N49*Table13[[#This Row],[Column1]]","v":0},{"$f":"O49*Table13[[#This Row],[Column1]]","v":0},{"$f":"P49*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q49*Table13[[#This Row],[Column1]]","v":0},{"$f":"R49*Table13[[#This Row],[Column1]]","v":0},{"$f":"S49*Table13[[#This Row],[Column1]]","v":0},{"$f":"T49*Table13[[#This Row],[Column1]]","v":0},{"$f":"U49*Table13[[#This Row],[Column1]]","v":0},{"$f":"V49*Table13[[#This Row],[Column1]]","v":0},{"$f":"W49*Table13[[#This Row],[Column1]]","v":0},{"$f":"X49*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y49*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1215945.2577448229}]
["Growth & Development - Water redundancy and contingency program","Water Network - Augmentation Water Supply - Growing & Redundancy Stage 1","Water","Ballarat","Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.35974711767598311,{"$f":"F50*Table13[[#This Row],[Column1]]","v":0},{"$f":"G50*Table13[[#This Row],[Column1]]","v":0},{"$f":"H50*Table13[[#This Row],[Column1]]","v":0},{"$f":"I50*Table13[[#This Row],[Column1]]","v":0},{"$f":"J50*Table13[[#This Row],[Column1]]","v":0},{"$f":"K50*Table13[[#This Row],[Column1]]","v":0},{"$f":"L50*Table13[[#This Row],[Column1]]","v":0},{"$f":"M50*Table13[[#This Row],[Column1]]","v":0},{"$f":"N50*Table13[[#This Row],[Column1]]","v":0},{"$f":"O50*Table13[[#This Row],[Column1]]","v":0},{"$f":"P50*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q50*Table13[[#This Row],[Column1]]","v":0},{"$f":"R50*Table13[[#This Row],[Column1]]","v":0},{"$f":"S50*Table13[[#This Row],[Column1]]","v":0},{"$f":"T50*Table13[[#This Row],[Column1]]","v":0},{"$f":"U50*Table13[[#This Row],[Column1]]","v":0},{"$f":"V50*Table13[[#This Row],[Column1]]","v":0},{"$f":"W50*Table13[[#This Row],[Column1]]","v":0},{"$f":"X50*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y50*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":0}]
["Growth & Development - Water redundancy and contingency program","Water Network - Augmentation Water Supply - Growing & Redundancy Stage 2 - Functional and detailed designs","Water","Ballarat","Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.35974711767598311,{"$f":"F51*Table13[[#This Row],[Column1]]","v":0},{"$f":"G51*Table13[[#This Row],[Column1]]","v":0},{"$f":"H51*Table13[[#This Row],[Column1]]","v":0},{"$f":"I51*Table13[[#This Row],[Column1]]","v":0},{"$f":"J51*Table13[[#This Row],[Column1]]","v":0},{"$f":"K51*Table13[[#This Row],[Column1]]","v":0},{"$f":"L51*Table13[[#This Row],[Column1]]","v":0},{"$f":"M51*Table13[[#This Row],[Column1]]","v":0},{"$f":"N51*Table13[[#This Row],[Column1]]","v":0},{"$f":"O51*Table13[[#This Row],[Column1]]","v":0},{"$f":"P51*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q51*Table13[[#This Row],[Column1]]","v":0},{"$f":"R51*Table13[[#This Row],[Column1]]","v":0},{"$f":"S51*Table13[[#This Row],[Column1]]","v":0},{"$f":"T51*Table13[[#This Row],[Column1]]","v":0},{"$f":"U51*Table13[[#This Row],[Column1]]","v":0},{"$f":"V51*Table13[[#This Row],[Column1]]","v":0},{"$f":"W51*Table13[[#This Row],[Column1]]","v":0},{"$f":"X51*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y51*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":0}]
["Growth & Development - Western and North-Western GIA water growth projects","Water Network - White Swan trunk mains augmentation - Functional and detailed designs","Water","Ballarat","Growth",null,null,null,null,null,null,null,4700000,null,null,null,null,2000000,null,null,null,null,2000000,null,null,8700000,0.35974711767598311,{"$f":"F52*Table13[[#This Row],[Column1]]","v":0},{"$f":"G52*Table13[[#This Row],[Column1]]","v":0},{"$f":"H52*Table13[[#This Row],[Column1]]","v":0},{"$f":"I52*Table13[[#This Row],[Column1]]","v":0},{"$f":"J52*Table13[[#This Row],[Column1]]","v":0},{"$f":"K52*Table13[[#This Row],[Column1]]","v":0},{"$f":"L52*Table13[[#This Row],[Column1]]","v":0},{"$f":"M52*Table13[[#This Row],[Column1]]","v":1690811.4530771207},{"$f":"N52*Table13[[#This Row],[Column1]]","v":0},{"$f":"O52*Table13[[#This Row],[Column1]]","v":0},{"$f":"P52*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q52*Table13[[#This Row],[Column1]]","v":0},{"$f":"R52*Table13[[#This Row],[Column1]]","v":719494.23535196623},{"$f":"S52*Table13[[#This Row],[Column1]]","v":0},{"$f":"T52*Table13[[#This Row],[Column1]]","v":0},{"$f":"U52*Table13[[#This Row],[Column1]]","v":0},{"$f":"V52*Table13[[#This Row],[Column1]]","v":0},{"$f":"W52*Table13[[#This Row],[Column1]]","v":719494.23535196623},{"$f":"X52*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y52*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":3129799.9237810532}]
["Growth & Development - Western and North-Western GIA water growth projects","Water Network - Main Renewals - Ballarat Ring Road Water Main Duplication - Extension","Water","Ballarat","Growth",0,null,null,null,100000,250000,2450000,6000000,null,null,null,null,null,null,null,null,null,null,null,null,8800000,1,{"$f":"F53*Table13[[#This Row],[Column1]]","v":0},{"$f":"G53*Table13[[#This Row],[Column1]]","v":0},{"$f":"H53*Table13[[#This Row],[Column1]]","v":0},{"$f":"I53*Table13[[#This Row],[Column1]]","v":0},{"$f":"J53*Table13[[#This Row],[Column1]]","v":100000},{"$f":"K53*Table13[[#This Row],[Column1]]","v":250000},{"$f":"L53*Table13[[#This Row],[Column1]]","v":2450000},{"$f":"M53*Table13[[#This Row],[Column1]]","v":6000000},{"$f":"N53*Table13[[#This Row],[Column1]]","v":0},{"$f":"O53*Table13[[#This Row],[Column1]]","v":0},{"$f":"P53*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q53*Table13[[#This Row],[Column1]]","v":0},{"$f":"R53*Table13[[#This Row],[Column1]]","v":0},{"$f":"S53*Table13[[#This Row],[Column1]]","v":0},{"$f":"T53*Table13[[#This Row],[Column1]]","v":0},{"$f":"U53*Table13[[#This Row],[Column1]]","v":0},{"$f":"V53*Table13[[#This Row],[Column1]]","v":0},{"$f":"W53*Table13[[#This Row],[Column1]]","v":0},{"$f":"X53*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y53*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":8800000}]
["Growth & Development - Western and North-Western GIA water growth projects","Water Network - Glenelg Hwy Augmentation and Construction - Functional and detailed designs","Water","Ballarat","Growth",0,null,null,null,50000,null,null,125000,null,2000000,2500000,null,null,null,null,null,null,null,null,null,4675000,1,{"$f":"F54*Table13[[#This Row],[Column1]]","v":0},{"$f":"G54*Table13[[#This Row],[Column1]]","v":0},{"$f":"H54*Table13[[#This Row],[Column1]]","v":0},{"$f":"I54*Table13[[#This Row],[Column1]]","v":0},{"$f":"J54*Table13[[#This Row],[Column1]]","v":50000},{"$f":"K54*Table13[[#This Row],[Column1]]","v":0},{"$f":"L54*Table13[[#This Row],[Column1]]","v":0},{"$f":"M54*Table13[[#This Row],[Column1]]","v":125000},{"$f":"N54*Table13[[#This Row],[Column1]]","v":0},{"$f":"O54*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"P54*Table13[[#This Row],[Column1]]","v":2500000},{"$f":"Q54*Table13[[#This Row],[Column1]]","v":0},{"$f":"R54*Table13[[#This Row],[Column1]]","v":0},{"$f":"S54*Table13[[#This Row],[Column1]]","v":0},{"$f":"T54*Table13[[#This Row],[Column1]]","v":0},{"$f":"U54*Table13[[#This Row],[Column1]]","v":0},{"$f":"V54*Table13[[#This Row],[Column1]]","v":0},{"$f":"W54*Table13[[#This Row],[Column1]]","v":0},{"$f":"X54*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y54*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":4675000}]
["Growth & Development - Western and North-Western GIA water growth projects","Water Network - Main Renewals - Augmentation and construction - Northwest","Water","Ballarat","Growth",0,null,null,null,50000,null,null,125000,2000000,2000000,null,null,null,null,null,null,null,null,null,null,4175000,1,{"$f":"F55*Table13[[#This Row],[Column1]]","v":0},{"$f":"G55*Table13[[#This Row],[Column1]]","v":0},{"$f":"H55*Table13[[#This Row],[Column1]]","v":0},{"$f":"I55*Table13[[#This Row],[Column1]]","v":0},{"$f":"J55*Table13[[#This Row],[Column1]]","v":50000},{"$f":"K55*Table13[[#This Row],[Column1]]","v":0},{"$f":"L55*Table13[[#This Row],[Column1]]","v":0},{"$f":"M55*Table13[[#This Row],[Column1]]","v":125000},{"$f":"N55*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"O55*Table13[[#This Row],[Column1]]","v":2000000},{"$f":"P55*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q55*Table13[[#This Row],[Column1]]","v":0},{"$f":"R55*Table13[[#This Row],[Column1]]","v":0},{"$f":"S55*Table13[[#This Row],[Column1]]","v":0},{"$f":"T55*Table13[[#This Row],[Column1]]","v":0},{"$f":"U55*Table13[[#This Row],[Column1]]","v":0},{"$f":"V55*Table13[[#This Row],[Column1]]","v":0},{"$f":"W55*Table13[[#This Row],[Column1]]","v":0},{"$f":"X55*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y55*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":4175000}]
["Growth & Development - Western and North-Western GIA water growth projects","Water Network - Sturt St/Learmonth St Augmentation and Construction - Functional and detailed designs","Water","Ballarat","Growth",0,null,null,null,50000,null,null,125000,2500000,2500000,null,null,null,null,null,null,null,null,null,null,5175000,1,{"$f":"F56*Table13[[#This Row],[Column1]]","v":0},{"$f":"G56*Table13[[#This Row],[Column1]]","v":0},{"$f":"H56*Table13[[#This Row],[Column1]]","v":0},{"$f":"I56*Table13[[#This Row],[Column1]]","v":0},{"$f":"J56*Table13[[#This Row],[Column1]]","v":50000},{"$f":"K56*Table13[[#This Row],[Column1]]","v":0},{"$f":"L56*Table13[[#This Row],[Column1]]","v":0},{"$f":"M56*Table13[[#This Row],[Column1]]","v":125000},{"$f":"N56*Table13[[#This Row],[Column1]]","v":2500000},{"$f":"O56*Table13[[#This Row],[Column1]]","v":2500000},{"$f":"P56*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q56*Table13[[#This Row],[Column1]]","v":0},{"$f":"R56*Table13[[#This Row],[Column1]]","v":0},{"$f":"S56*Table13[[#This Row],[Column1]]","v":0},{"$f":"T56*Table13[[#This Row],[Column1]]","v":0},{"$f":"U56*Table13[[#This Row],[Column1]]","v":0},{"$f":"V56*Table13[[#This Row],[Column1]]","v":0},{"$f":"W56*Table13[[#This Row],[Column1]]","v":0},{"$f":"X56*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y56*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":5175000}]
["Growth & Development - Western and North-Western GIA water growth projects","Water Network - Wilson St / Eyre St trunk mains augmentation and construction - Functional and detailed designs","Water","Ballarat","Growth",0,null,null,null,50000,null,null,125000,3000000,3000000,null,null,null,null,null,null,null,null,null,null,6175000,1,{"$f":"F57*Table13[[#This Row],[Column1]]","v":0},{"$f":"G57*Table13[[#This Row],[Column1]]","v":0},{"$f":"H57*Table13[[#This Row],[Column1]]","v":0},{"$f":"I57*Table13[[#This Row],[Column1]]","v":0},{"$f":"J57*Table13[[#This Row],[Column1]]","v":50000},{"$f":"K57*Table13[[#This Row],[Column1]]","v":0},{"$f":"L57*Table13[[#This Row],[Column1]]","v":0},{"$f":"M57*Table13[[#This Row],[Column1]]","v":125000},{"$f":"N57*Table13[[#This Row],[Column1]]","v":3000000},{"$f":"O57*Table13[[#This Row],[Column1]]","v":3000000},{"$f":"P57*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q57*Table13[[#This Row],[Column1]]","v":0},{"$f":"R57*Table13[[#This Row],[Column1]]","v":0},{"$f":"S57*Table13[[#This Row],[Column1]]","v":0},{"$f":"T57*Table13[[#This Row],[Column1]]","v":0},{"$f":"U57*Table13[[#This Row],[Column1]]","v":0},{"$f":"V57*Table13[[#This Row],[Column1]]","v":0},{"$f":"W57*Table13[[#This Row],[Column1]]","v":0},{"$f":"X57*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y57*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":6175000}]
["Growth & Development - Western and North-Western GIA water growth projects","Water Network - Main Renewals - Ballarat Ring Road Water Main Duplication","Water","Ballarat","Growth",0,null,null,null,125000,4375000,3000000,null,null,null,null,null,null,null,null,null,null,null,null,null,7500000,1,{"$f":"F58*Table13[[#This Row],[Column1]]","v":0},{"$f":"G58*Table13[[#This Row],[Column1]]","v":0},{"$f":"H58*Table13[[#This Row],[Column1]]","v":0},{"$f":"I58*Table13[[#This Row],[Column1]]","v":0},{"$f":"J58*Table13[[#This Row],[Column1]]","v":125000},{"$f":"K58*Table13[[#This Row],[Column1]]","v":4375000},{"$f":"L58*Table13[[#This Row],[Column1]]","v":3000000},{"$f":"M58*Table13[[#This Row],[Column1]]","v":0},{"$f":"N58*Table13[[#This Row],[Column1]]","v":0},{"$f":"O58*Table13[[#This Row],[Column1]]","v":0},{"$f":"P58*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q58*Table13[[#This Row],[Column1]]","v":0},{"$f":"R58*Table13[[#This Row],[Column1]]","v":0},{"$f":"S58*Table13[[#This Row],[Column1]]","v":0},{"$f":"T58*Table13[[#This Row],[Column1]]","v":0},{"$f":"U58*Table13[[#This Row],[Column1]]","v":0},{"$f":"V58*Table13[[#This Row],[Column1]]","v":0},{"$f":"W58*Table13[[#This Row],[Column1]]","v":0},{"$f":"X58*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y58*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":7500000}]
["Water Network - Main Renewals - White Swan water main upgrade/replacement","Water Network - Main Renewals - White Swan water main upgrade/replacement","Water","Ballarat","Growth",150000,null,null,400000,950000,2500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000000,1,{"$f":"F59*Table13[[#This Row],[Column1]]","v":150000},{"$f":"G59*Table13[[#This Row],[Column1]]","v":0},{"$f":"H59*Table13[[#This Row],[Column1]]","v":0},{"$f":"I59*Table13[[#This Row],[Column1]]","v":400000},{"$f":"J59*Table13[[#This Row],[Column1]]","v":950000},{"$f":"K59*Table13[[#This Row],[Column1]]","v":2500000},{"$f":"L59*Table13[[#This Row],[Column1]]","v":0},{"$f":"M59*Table13[[#This Row],[Column1]]","v":0},{"$f":"N59*Table13[[#This Row],[Column1]]","v":0},{"$f":"O59*Table13[[#This Row],[Column1]]","v":0},{"$f":"P59*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q59*Table13[[#This Row],[Column1]]","v":0},{"$f":"R59*Table13[[#This Row],[Column1]]","v":0},{"$f":"S59*Table13[[#This Row],[Column1]]","v":0},{"$f":"T59*Table13[[#This Row],[Column1]]","v":0},{"$f":"U59*Table13[[#This Row],[Column1]]","v":0},{"$f":"V59*Table13[[#This Row],[Column1]]","v":0},{"$f":"W59*Table13[[#This Row],[Column1]]","v":0},{"$f":"X59*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y59*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":4000000}]
["WTP - Ballarat West WTP Facility Upgrade","WTP - Ballarat West WTP Facility Upgrade","Water","Ballarat","Growth",null,null,null,null,null,null,null,5000000,null,null,null,null,10000000,null,null,null,null,0,null,null,15000000,{"$f":"$O$75","v":0.35974711767598311},{"$f":"F60*Table13[[#This Row],[Column1]]","v":0},{"$f":"G60*Table13[[#This Row],[Column1]]","v":0},{"$f":"H60*Table13[[#This Row],[Column1]]","v":0},{"$f":"I60*Table13[[#This Row],[Column1]]","v":0},{"$f":"J60*Table13[[#This Row],[Column1]]","v":0},{"$f":"K60*Table13[[#This Row],[Column1]]","v":0},{"$f":"L60*Table13[[#This Row],[Column1]]","v":0},{"$f":"M60*Table13[[#This Row],[Column1]]","v":1798735.5883799156},{"$f":"N60*Table13[[#This Row],[Column1]]","v":0},{"$f":"O60*Table13[[#This Row],[Column1]]","v":0},{"$f":"P60*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q60*Table13[[#This Row],[Column1]]","v":0},{"$f":"R60*Table13[[#This Row],[Column1]]","v":3597471.1767598311},{"$f":"S60*Table13[[#This Row],[Column1]]","v":0},{"$f":"T60*Table13[[#This Row],[Column1]]","v":0},{"$f":"U60*Table13[[#This Row],[Column1]]","v":0},{"$f":"V60*Table13[[#This Row],[Column1]]","v":0},{"$f":"W60*Table13[[#This Row],[Column1]]","v":0},{"$f":"X60*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y60*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":5396206.7651397465}]
["WTP - White Swan - Lal Lal interconnection","WTP - White Swan - Lal Lal interconnection","Water","Ballarat","Growth",null,null,null,null,null,null,null,0,null,null,null,null,1000000,null,null,null,null,30000000,null,null,31000000,1,{"$f":"F61*Table13[[#This Row],[Column1]]","v":0},{"$f":"G61*Table13[[#This Row],[Column1]]","v":0},{"$f":"H61*Table13[[#This Row],[Column1]]","v":0},{"$f":"I61*Table13[[#This Row],[Column1]]","v":0},{"$f":"J61*Table13[[#This Row],[Column1]]","v":0},{"$f":"K61*Table13[[#This Row],[Column1]]","v":0},{"$f":"L61*Table13[[#This Row],[Column1]]","v":0},{"$f":"M61*Table13[[#This Row],[Column1]]","v":0},{"$f":"N61*Table13[[#This Row],[Column1]]","v":0},{"$f":"O61*Table13[[#This Row],[Column1]]","v":0},{"$f":"P61*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q61*Table13[[#This Row],[Column1]]","v":0},{"$f":"R61*Table13[[#This Row],[Column1]]","v":1000000},{"$f":"S61*Table13[[#This Row],[Column1]]","v":0},{"$f":"T61*Table13[[#This Row],[Column1]]","v":0},{"$f":"U61*Table13[[#This Row],[Column1]]","v":0},{"$f":"V61*Table13[[#This Row],[Column1]]","v":0},{"$f":"W61*Table13[[#This Row],[Column1]]","v":30000000},{"$f":"X61*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y61*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":31000000}]
["WTP - White Swan WTP capacity upgrade","WTP - White Swan WTP capacity upgrade","Water","Ballarat","Growth",null,null,null,null,null,null,null,0,null,null,null,null,3000000,null,null,null,null,10000000,null,null,13000000,0.35974711767598311,{"$f":"F62*Table13[[#This Row],[Column1]]","v":0},{"$f":"G62*Table13[[#This Row],[Column1]]","v":0},{"$f":"H62*Table13[[#This Row],[Column1]]","v":0},{"$f":"I62*Table13[[#This Row],[Column1]]","v":0},{"$f":"J62*Table13[[#This Row],[Column1]]","v":0},{"$f":"K62*Table13[[#This Row],[Column1]]","v":0},{"$f":"L62*Table13[[#This Row],[Column1]]","v":0},{"$f":"M62*Table13[[#This Row],[Column1]]","v":0},{"$f":"N62*Table13[[#This Row],[Column1]]","v":0},{"$f":"O62*Table13[[#This Row],[Column1]]","v":0},{"$f":"P62*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q62*Table13[[#This Row],[Column1]]","v":0},{"$f":"R62*Table13[[#This Row],[Column1]]","v":1079241.3530279493},{"$f":"S62*Table13[[#This Row],[Column1]]","v":0},{"$f":"T62*Table13[[#This Row],[Column1]]","v":0},{"$f":"U62*Table13[[#This Row],[Column1]]","v":0},{"$f":"V62*Table13[[#This Row],[Column1]]","v":0},{"$f":"W62*Table13[[#This Row],[Column1]]","v":3597471.1767598311},{"$f":"X62*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y62*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":4676712.5297877807}]
["Growth & Development - Regional water systems growth projects","Water Networks - Daylesford Networks upgrade","Water","Daylesford","Growth",null,null,null,null,30000,160000,1700000,90000,null,null,null,null,500000,null,null,null,null,2000000,null,null,4480000,0.35974711767598311,{"$f":"F63*Table13[[#This Row],[Column1]]","v":0},{"$f":"G63*Table13[[#This Row],[Column1]]","v":0},{"$f":"H63*Table13[[#This Row],[Column1]]","v":0},{"$f":"I63*Table13[[#This Row],[Column1]]","v":0},{"$f":"J63*Table13[[#This Row],[Column1]]","v":10792.413530279493},{"$f":"K63*Table13[[#This Row],[Column1]]","v":57559.538828157296},{"$f":"L63*Table13[[#This Row],[Column1]]","v":611570.10004917125},{"$f":"M63*Table13[[#This Row],[Column1]]","v":32377.240590838479},{"$f":"N63*Table13[[#This Row],[Column1]]","v":0},{"$f":"O63*Table13[[#This Row],[Column1]]","v":0},{"$f":"P63*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q63*Table13[[#This Row],[Column1]]","v":0},{"$f":"R63*Table13[[#This Row],[Column1]]","v":179873.55883799156},{"$f":"S63*Table13[[#This Row],[Column1]]","v":0},{"$f":"T63*Table13[[#This Row],[Column1]]","v":0},{"$f":"U63*Table13[[#This Row],[Column1]]","v":0},{"$f":"V63*Table13[[#This Row],[Column1]]","v":0},{"$f":"W63*Table13[[#This Row],[Column1]]","v":719494.23535196623},{"$f":"X63*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y63*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1611667.0871884043}]
["Water Network - Forest Hill water supply upgrade","Water Network - Forest Hill water supply upgrade","Water","Forest Hill","Growth",null,null,null,null,null,null,null,1000000,null,null,null,null,5000000,null,null,null,null,0,null,null,6000000,0.35974711767598311,{"$f":"F64*Table13[[#This Row],[Column1]]","v":0},{"$f":"G64*Table13[[#This Row],[Column1]]","v":0},{"$f":"H64*Table13[[#This Row],[Column1]]","v":0},{"$f":"I64*Table13[[#This Row],[Column1]]","v":0},{"$f":"J64*Table13[[#This Row],[Column1]]","v":0},{"$f":"K64*Table13[[#This Row],[Column1]]","v":0},{"$f":"L64*Table13[[#This Row],[Column1]]","v":0},{"$f":"M64*Table13[[#This Row],[Column1]]","v":359747.11767598311},{"$f":"N64*Table13[[#This Row],[Column1]]","v":0},{"$f":"O64*Table13[[#This Row],[Column1]]","v":0},{"$f":"P64*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q64*Table13[[#This Row],[Column1]]","v":0},{"$f":"R64*Table13[[#This Row],[Column1]]","v":1798735.5883799156},{"$f":"S64*Table13[[#This Row],[Column1]]","v":0},{"$f":"T64*Table13[[#This Row],[Column1]]","v":0},{"$f":"U64*Table13[[#This Row],[Column1]]","v":0},{"$f":"V64*Table13[[#This Row],[Column1]]","v":0},{"$f":"W64*Table13[[#This Row],[Column1]]","v":0},{"$f":"X64*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y64*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":2158482.7060558987}]
["Growth & Development - Regional water systems growth projects","Water Network - Main Renewals - Maryborough Duplication and Renewal","Water","Maryborough","Growth",null,null,null,null,150000,null,null,5000000,null,null,null,null,0,null,null,null,null,0,null,null,5150000,0.35974711767598311,{"$f":"F65*Table13[[#This Row],[Column1]]","v":0},{"$f":"G65*Table13[[#This Row],[Column1]]","v":0},{"$f":"H65*Table13[[#This Row],[Column1]]","v":0},{"$f":"I65*Table13[[#This Row],[Column1]]","v":0},{"$f":"J65*Table13[[#This Row],[Column1]]","v":53962.067651397469},{"$f":"K65*Table13[[#This Row],[Column1]]","v":0},{"$f":"L65*Table13[[#This Row],[Column1]]","v":0},{"$f":"M65*Table13[[#This Row],[Column1]]","v":1798735.5883799156},{"$f":"N65*Table13[[#This Row],[Column1]]","v":0},{"$f":"O65*Table13[[#This Row],[Column1]]","v":0},{"$f":"P65*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q65*Table13[[#This Row],[Column1]]","v":0},{"$f":"R65*Table13[[#This Row],[Column1]]","v":0},{"$f":"S65*Table13[[#This Row],[Column1]]","v":0},{"$f":"T65*Table13[[#This Row],[Column1]]","v":0},{"$f":"U65*Table13[[#This Row],[Column1]]","v":0},{"$f":"V65*Table13[[#This Row],[Column1]]","v":0},{"$f":"W65*Table13[[#This Row],[Column1]]","v":0},{"$f":"X65*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y65*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1852697.6560313131}]
["Growth & Development - Regional water systems growth projects","Water Networks - Maryborough Additional Networks Upgrade and improvement","Water","Maryborough","Growth",null,null,null,null,30000,null,null,1950000,null,null,null,null,600000,null,null,null,null,1800000,null,null,4380000,0.35974711767598311,{"$f":"F66*Table13[[#This Row],[Column1]]","v":0},{"$f":"G66*Table13[[#This Row],[Column1]]","v":0},{"$f":"H66*Table13[[#This Row],[Column1]]","v":0},{"$f":"I66*Table13[[#This Row],[Column1]]","v":0},{"$f":"J66*Table13[[#This Row],[Column1]]","v":10792.413530279493},{"$f":"K66*Table13[[#This Row],[Column1]]","v":0},{"$f":"L66*Table13[[#This Row],[Column1]]","v":0},{"$f":"M66*Table13[[#This Row],[Column1]]","v":701506.87946816708},{"$f":"N66*Table13[[#This Row],[Column1]]","v":0},{"$f":"O66*Table13[[#This Row],[Column1]]","v":0},{"$f":"P66*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q66*Table13[[#This Row],[Column1]]","v":0},{"$f":"R66*Table13[[#This Row],[Column1]]","v":215848.27060558987},{"$f":"S66*Table13[[#This Row],[Column1]]","v":0},{"$f":"T66*Table13[[#This Row],[Column1]]","v":0},{"$f":"U66*Table13[[#This Row],[Column1]]","v":0},{"$f":"V66*Table13[[#This Row],[Column1]]","v":0},{"$f":"W66*Table13[[#This Row],[Column1]]","v":647544.81181676965},{"$f":"X66*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y66*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1575692.375420806}]
["WTP - Maryborough-GSP interconnection","WTP - Maryborough-GSP interconnection","Water","Maryborough","Growth",null,null,null,null,null,null,null,0,null,null,null,null,2000000,null,null,null,null,20000000,null,null,22000000,0.35974711767598311,{"$f":"F67*Table13[[#This Row],[Column1]]","v":0},{"$f":"G67*Table13[[#This Row],[Column1]]","v":0},{"$f":"H67*Table13[[#This Row],[Column1]]","v":0},{"$f":"I67*Table13[[#This Row],[Column1]]","v":0},{"$f":"J67*Table13[[#This Row],[Column1]]","v":0},{"$f":"K67*Table13[[#This Row],[Column1]]","v":0},{"$f":"L67*Table13[[#This Row],[Column1]]","v":0},{"$f":"M67*Table13[[#This Row],[Column1]]","v":0},{"$f":"N67*Table13[[#This Row],[Column1]]","v":0},{"$f":"O67*Table13[[#This Row],[Column1]]","v":0},{"$f":"P67*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q67*Table13[[#This Row],[Column1]]","v":0},{"$f":"R67*Table13[[#This Row],[Column1]]","v":719494.23535196623},{"$f":"S67*Table13[[#This Row],[Column1]]","v":0},{"$f":"T67*Table13[[#This Row],[Column1]]","v":0},{"$f":"U67*Table13[[#This Row],[Column1]]","v":0},{"$f":"V67*Table13[[#This Row],[Column1]]","v":0},{"$f":"W67*Table13[[#This Row],[Column1]]","v":7194942.3535196623},{"$f":"X67*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y67*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":7914436.588871628}]
["Growth & Development - New Water Meter Program","Growth & Development - New Water Meter Program","Water","System Apportioned","Growth",50000,50000,50000,50000,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,1750000,1,{"$f":"F68*Table13[[#This Row],[Column1]]","v":50000},{"$f":"G68*Table13[[#This Row],[Column1]]","v":50000},{"$f":"H68*Table13[[#This Row],[Column1]]","v":50000},{"$f":"I68*Table13[[#This Row],[Column1]]","v":50000},{"$f":"J68*Table13[[#This Row],[Column1]]","v":50000},{"$f":"K68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"L68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"M68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"N68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"O68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"P68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"Q68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"R68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"S68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"T68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"U68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"V68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"W68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"X68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"Y68*Table13[[#This Row],[Column1]]","v":100000},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":1750000}]
["Growth & Development - Regional water systems growth projects","Water Networks  - Minor systems Networks upgrade","Water","System Apportioned","Growth",null,null,null,null,null,null,null,900000,null,null,null,null,900000,null,null,null,null,900000,null,null,2700000,0.35974711767598311,{"$f":"F69*Table13[[#This Row],[Column1]]","v":0},{"$f":"G69*Table13[[#This Row],[Column1]]","v":0},{"$f":"H69*Table13[[#This Row],[Column1]]","v":0},{"$f":"I69*Table13[[#This Row],[Column1]]","v":0},{"$f":"J69*Table13[[#This Row],[Column1]]","v":0},{"$f":"K69*Table13[[#This Row],[Column1]]","v":0},{"$f":"L69*Table13[[#This Row],[Column1]]","v":0},{"$f":"M69*Table13[[#This Row],[Column1]]","v":323772.40590838483},{"$f":"N69*Table13[[#This Row],[Column1]]","v":0},{"$f":"O69*Table13[[#This Row],[Column1]]","v":0},{"$f":"P69*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q69*Table13[[#This Row],[Column1]]","v":0},{"$f":"R69*Table13[[#This Row],[Column1]]","v":323772.40590838483},{"$f":"S69*Table13[[#This Row],[Column1]]","v":0},{"$f":"T69*Table13[[#This Row],[Column1]]","v":0},{"$f":"U69*Table13[[#This Row],[Column1]]","v":0},{"$f":"V69*Table13[[#This Row],[Column1]]","v":0},{"$f":"W69*Table13[[#This Row],[Column1]]","v":323772.40590838483},{"$f":"X69*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y69*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":971317.21772515448}]
["Growth & Development - Water network monitoring ","Growth & Development - Water network monitoring ","Water","System Apportioned","Growth",null,null,null,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,2100000,0.35974711767598311,{"$f":"F70*Table13[[#This Row],[Column1]]","v":0},{"$f":"G70*Table13[[#This Row],[Column1]]","v":0},{"$f":"H70*Table13[[#This Row],[Column1]]","v":0},{"$f":"I70*Table13[[#This Row],[Column1]]","v":0},{"$f":"J70*Table13[[#This Row],[Column1]]","v":0},{"$f":"K70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"L70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"M70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"N70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"O70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"P70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"Q70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"R70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"S70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"T70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"U70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"V70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"W70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"X70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"Y70*Table13[[#This Row],[Column1]]","v":50364.596474637634},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":755468.94711956452}]
["WTP - PPP Upgrades","WTP - Future Works PR28 & Beyond","Water","System Apportioned","Growth",null,null,null,null,null,null,null,500000,null,null,null,null,500000,null,null,null,null,500000,null,null,1500000,0.35974711767598311,{"$f":"F71*Table13[[#This Row],[Column1]]","v":0},{"$f":"G71*Table13[[#This Row],[Column1]]","v":0},{"$f":"H71*Table13[[#This Row],[Column1]]","v":0},{"$f":"I71*Table13[[#This Row],[Column1]]","v":0},{"$f":"J71*Table13[[#This Row],[Column1]]","v":0},{"$f":"K71*Table13[[#This Row],[Column1]]","v":0},{"$f":"L71*Table13[[#This Row],[Column1]]","v":0},{"$f":"M71*Table13[[#This Row],[Column1]]","v":179873.55883799156},{"$f":"N71*Table13[[#This Row],[Column1]]","v":0},{"$f":"O71*Table13[[#This Row],[Column1]]","v":0},{"$f":"P71*Table13[[#This Row],[Column1]]","v":0},{"$f":"Q71*Table13[[#This Row],[Column1]]","v":0},{"$f":"R71*Table13[[#This Row],[Column1]]","v":179873.55883799156},{"$f":"S71*Table13[[#This Row],[Column1]]","v":0},{"$f":"T71*Table13[[#This Row],[Column1]]","v":0},{"$f":"U71*Table13[[#This Row],[Column1]]","v":0},{"$f":"V71*Table13[[#This Row],[Column1]]","v":0},{"$f":"W71*Table13[[#This Row],[Column1]]","v":179873.55883799156},{"$f":"X71*Table13[[#This Row],[Column1]]","v":0},{"$f":"Y71*Table13[[#This Row],[Column1]]","v":0},{"$f":"SUM(Table13[[#This Row],[Year 1]:[Year 20]])","v":539620.67651397467}]
[]
[null,null,null,null,null,{"$f":"SUM(Table13[2024])","v":17990000},{"$f":"SUM(Table13[2025])","v":15150000},{"$f":"SUM(Table13[2026])","v":18625000},{"$f":"SUM(Table13[2027])","v":28990000},{"$f":"SUM(Table13[2028])","v":26845000},{"$f":"SUM(Table13[2029])","v":33430000},{"$f":"SUM(Table13[2030])","v":24240000},{"$f":"SUM(Table13[2031])","v":111055000},{"$f":"SUM(Table13[2032])","v":12515000},{"$f":"SUM(Table13[2033])","v":16715000},{"$f":"SUM(Table13[2034])","v":8265000},{"$f":"SUM(Table13[2035])","v":3765000},{"$f":"SUM(Table13[2036])","v":152015000},{"$f":"SUM(Table13[2037])","v":3765000},{"$f":"SUM(Table13[2038])","v":3765000},{"$f":"SUM(Table13[2039])","v":2565000},{"$f":"SUM(Table13[2040])","v":2565000},{"$f":"SUM(Table13[2041])","v":158115000},{"$f":"SUM(Table13[2042])","v":2565000},{"$f":"SUM(Table13[2043])","v":2565000},{"$f":"SUM(Table13[TOTAL])","v":645505000},null,{"$f":"SUM(Table13[Year 1])","v":8539717.6395181678},{"$f":"SUM(Table13[Year 2])","v":8295219.8857148755},{"$f":"SUM(Table13[Year 3])","v":13897251.409739491},{"$f":"SUM(Table13[Year 4])","v":19762109.421497207},{"$f":"SUM(Table13[Year 5])","v":19613601.83636662},{"$f":"SUM(Table13[Year 6])","v":26655359.381174687},{"$f":"SUM(Table13[Year 7])","v":18719497.797915109},{"$f":"SUM(Table13[Year 8])","v":59371309.705688655},{"$f":"SUM(Table13[Year 9])","v":12027044.665759357},{"$f":"SUM(Table13[Year 10])","v":14818488.324646519},{"$f":"SUM(Table13[Year 11])","v":5927098.2143571703},{"$f":"SUM(Table13[Year 12])","v":2707603.979005205},{"$f":"SUM(Table13[Year 13])","v":79942687.503437802},{"$f":"SUM(Table13[Year 14])","v":2707603.979005205},{"$f":"SUM(Table13[Year 15])","v":2707603.979005205},{"$f":"SUM(Table13[Year 16])","v":2269120.5304565621},{"$f":"SUM(Table13[Year 17])","v":2269120.5304565621},{"$f":"SUM(Table13[Year 18])","v":101415150.87714715},{"$f":"SUM(Table13[Year 19])","v":2269120.5304565621},{"$f":"SUM(Table13[Year 20])","v":2269120.5304565621},{"$f":"SUM(Table13[Total2])","v":406183830.72180468}]
[]
[null,null,null,null,null,null,null,null,null,null,"% new water customer connections",null,null,null,{"$f":"E109","v":0.35974711767598311}]
[null,null,null,null,null,"PR23 Total","PR28 Total","PR33 Total","PR38 Total",null,"% new watewater customer connections",null,null,null,{"$f":"I109","v":0.36540287379053576},null,"PR23 Total","PR28 Total","PR33 Total","PR38 Total",null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,"TOTAL"]
[null,null,"water","Ballarat",null,{"$f":"SUM(F37:F62)+SUM(F68:F71)*E99+(F2+F6+F7)*0.5*E99","v":1650836.3827572034},{"$f":"SUM(W37:W62)+SUM(W68:W71)*E99+(W2+W6+W7)*0.5*E99","v":60014513.402231872},{"$f":"SUM(X37:X62)+SUM(X68:X71)*E99+(X2+X6+X7)*0.5*E99","v":1026922.1480130567},{"$f":"SUM(Y37:Y62)+SUM(Y68:Y71)*E99+(Y2+Y6+Y7)*0.5*E99","v":1026922.1480130567},null,null,null,null,"water","Ballarat",null,{"$f":"F77*$O$75","v":593883.63045154989},{"$f":"G77*$O$75","v":21590048.215179574},369432.28282532643,369432.28282532643,null,null,null,null,"water","Ballarat",null,{"$f":"SUM(AB37:AB62)+SUM(AB68:AB71)*$E$99+(AB2+AB6+AB7)*0.5*$E$99","v":1522785.8062924002},{"$f":"SUM(AC37:AC62)+SUM(AC68:AC71)*$E$99+(AC2+AC6+AC7)*0.5*$E$99","v":2707153.201774165},6760203.7782389689,6639165.8458903655,5946907.6829558425,17797183.656650275,7122183.6566502796,22418389.394169327,8560613.556601109,11352057.215488272,4172183.6566502796,952689.42129831295,25623299.770535786,952689.42129831295,952689.42129831295,952689.42129831295,952689.42129831295,50989368.946312189,952689.42129831295,952689.42129831295,{"$f":"SUM(AB77:AU77)","v":178280322.11729744}]
[null,null,null,"Avoca",null,0,0,0,0,null,null,null,null,null,"Avoca",null,{"$f":"F78*$O$75","v":0},0,0,0,null,null,null,null,null,"Avoca","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB78:AU78)","v":0}]
[null,null,null,"Beaufort",null,0,0,0,0,null,null,null,null,null,"Beaufort",null,0,0,0,0,null,null,null,null,null,"Beaufort","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Daylesford",null,{"$f":"F63+SUM(F68:F71)*E102+(F2+F6+F7)*0.5*E102","v":56565.760279235321},{"$f":"W63+SUM(W68:W71)*E102+(W2+W6+W7)*0.5*E102","v":2141999.5637354595},{"$f":"X63+SUM(X68:X71)*E102+(X2+X6+X7)*0.5*E102","v":48373.477756035732},{"$f":"Y63+SUM(Y68:Y71)*E102+(Y2+Y6+Y7)*0.5*E102","v":48373.477756035732},null,null,null,null,null,"Daylesford",null,20349.36921960552,770578.16911704477,17402.219194697136,17402.219194697136,null,null,null,null,null,"Daylesford",null,{"$f":"AB63+SUM(AB68:AB71)*$E$102+(AB2+AB6+AB7)*0.5*$E$102","v":56565.760279235321},{"$f":"AC63+SUM(AC68:AC71)*$E$102+(AC2+AC6+AC7)*0.5*$E$102","v":48763.586447616653},48763.586447616653,48763.586447616653,59555.99997789615,102436.26158533222,656446.82280634623,111156.31388016985,44876.722757174917,44876.722757174917,44876.722757174917,44876.722757174917,258652.63212732293,44876.722757174917,44876.722757174917,44876.722757174917,44876.722757174917,798273.30864129751,44876.722757174917,44876.722757174917,2638145.0862121992]
[null,null,null,"Maryborough",null,{"$f":"SUM(F65:F67)+SUM(F68:F71)*E103+(F2+F6+F7)*0.5*E103","v":115243.54568102732},{"$f":"SUM(W65:W67)+SUM(W68:W71)*E103+(W2+W6+W7)*0.5*E103","v":22089301.038813062},{"$f":"SUM(X65:X67)+SUM(X68:X71)*E103+(X2+X6+X7)*0.5*E103","v":98553.101134119919},{"$f":"SUM(Y65:Y67)+SUM(Y68:Y71)*E103+(Y2+Y6+Y7)*0.5*E103","v":98553.101134119919},null,null,null,null,null,"Maryborough",null,41458.53338951007,7946562.3801900987,35454.194071029306,35454.194071029306,null,null,null,null,null,"Maryborough",null,{"$f":"SUM(AB65:AB67)+SUM(AB68:AB71)*$E$103+(AB2+AB6+AB7)*0.5*$E$103","v":115243.54568102732},{"$f":"SUM(AC65:AC67)+SUM(AC68:AC71)*$E$103+(AC2+AC6+AC7)*0.5*$E$103","v":99347.884207782176},99347.884207782176,99347.884207782176,164102.36538945913,91429.030981835487,91429.030981835487,2660742.029535416,91429.030981835487,91429.030981835487,91429.030981835487,91429.030981835487,1095842.0676448897,91429.030981835487,91429.030981835487,91429.030981835487,91429.030981835487,8002986.7270237654,91429.030981835487,91429.030981835487,13434108.75967993]
[null,null,null,"Remainder",null,{"$f":"F64+SUM(F68:F71)*(E104+E100+E101)+(F2+F6+F7)*0.5*(E104+E100+E101)","v":77352.350206031348},{"$f":"W64+SUM(W68:W71)*(E104+E100+E101)+(W2+W6+W7)*0.5*(E104+E100+E101)","v":194181.07224134766},{"$f":"X64+SUM(X68:X71)*(E104+E100+E101)+(X2+X6+X7)*0.5*(E104+E100+E101)","v":66149.596038261298},{"$f":"Y64+SUM(Y68:Y71)*(E104+E100+E101)+(Y2+Y6+Y7)*0.5*(E104+E100+E101)","v":66149.596038261298},null,null,null,null,null,"Remainder",null,27827.285032083015,69856.081046056672,23797.126510195132,23797.126510195132,null,null,null,null,null,"Remainder",null,{"$f":"AB64+SUM(AB68:AB71)*($E$104+$E$100+$E$101)+(AB2+AB6+AB7)*0.5*($E$104+$E$100+$E$101)","v":77352.350206031348},{"$f":"AC64+SUM(AC68:AC71)*($E$104+$E$100+$E$101)+(AC2+AC6+AC7)*0.5*($E$104+$E$100+$E$101)","v":66683.060522440821},66683.060522440821,66683.060522440821,66683.060522440821,61367.865607673179,61367.865607673179,467475.65232134738,61367.865607673179,61367.865607673179,61367.865607673179,61367.865607673179,1906464.1230252797,61367.865607673179,61367.865607673179,61367.865607673179,61367.865607673179,107728.53464536424,61367.865607673179,61367.865607673179,3562167.2895798646]
[null,null,"sewer","Ballarat",null,{"$f":"SUM(F10:F30)+SUM(F35:F36)*I99+F4+(F2+F6+F7)*0.5*I99","v":13340650.705046615},{"$f":"SUM(W10:W30)+SUM(W35:W36)*I99+W4+(W2+W6+W7)*0.5*I99","v":54993937.778023839},{"$f":"SUM(X10:X30)+SUM(X35:X36)*I99+X4+(X2+X6+X7)*0.5*I99","v":1136330.131561975},{"$f":"SUM(Y10:Y30)+SUM(Y35:Y36)*I99+Y4+(Y2+Y6+Y7)*0.5*I99","v":1136330.131561975},null,null,null,null,"sewer","Ballarat",null,{"$f":"F83*$O$76","v":4874712.1058597704},{"$f":"G83*$O$76","v":20094942.905147821},{"$f":"H83*$O$76","v":415218.29564752325},{"$f":"I83*$O$76","v":415218.29564752325},null,null,null,null,"sewer","Ballarat",null,{"$f":"SUM(AB10:AB30)+SUM(AB35:AB36)*$I$99+AB4+(AB2+AB6+AB7)*0.5*$E$99","v":5595419.1194447484},{"$f":"SUM(AC10:AC30)+SUM(AC35:AC36)*$I$99+AC4+(AC2+AC6+AC7)*0.5*$E$99","v":3961236.6057803207},6588156.0310222134,11148980.767345443,12439340.916466126,8414194.0961747952,10599321.951694205,28711769.585602507,3080009.019636794,3080009.019636794,1306055.7779590788,1306055.7779590788,44898006.868326671,1306055.7779590788,1306055.7779590788,930009.01963679376,930009.01963679376,34560111.255565278,930009.01963679376,930009.01963679376,182020814.42707935]
[null,null,null,"Avoca",null,0,0,0,0,null,null,null,null,null,"Avoca",null,{"$f":"F84*$O$76","v":0},{"$f":"G84*$O$76","v":0},0,0,null,null,null,null,null,"Avoca","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Beaufort",null,0,0,0,0,null,null,null,null,null,"Beaufort",null,0,0,0,0,null,null,null,null,null,"Beaufort","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Daylesford",null,{"$f":"SUM(F32:F33)+SUM(F35:F36)*I102+(F2+F6+F7)*0.5*I102","v":56423.122528468281},{"$f":"SUM(W32:W33)+SUM(W35:W36)*I102+(W2+W6+W7)*0.5*I102","v":1343702.6856276349},{"$f":"SUM(X32:X33)+SUM(X35:X36)*I102+(X2+X6+X7)*0.5*I102","v":53400.45525015748},{"$f":"SUM(Y32:Y33)+SUM(Y35:Y36)*I102+(Y2+Y6+Y7)*0.5*I102","v":53400.45525015748},null,null,null,null,null,"Daylesford",null,20617.171120137831,{"$f":"G86*$O$76","v":490992.82284839865},19512.679810130445,19512.679810130445,null,null,null,null,null,"Daylesford",null,{"$f":"SUM(AB32:AB33)+SUM(AB35:AB36)*$I$102+(AB2+AB6+AB7)*0.5*$E$102","v":54615.216821330658},{"$f":"SUM(AC32:AC33)+SUM(AC35:AC36)*$I$102+(AC2+AC6+AC7)*0.5*$E$102","v":46813.04298971199},138163.76143734594,485296.49153835489,339135.34202214057,43796.998168125327,43796.998168125327,58051.681867559208,43796.998168125327,43796.998168125327,61468.859128243465,61468.859128243465,441126.41661821312,61468.859128243465,61468.859128243465,43796.998168125327,43796.998168125327,514805.27410572889,43796.998168125327,43796.998168125327,2674258.6492583617]
[null,null,null,"Maryborough",null,{"$f":"F34+SUM(F35:F36)*I103+(F2+F6+F7)*0.5*I103","v":249925.40944858734},{"$f":"W34+SUM(W35:W36)*I103+(W2+W6+W7)*0.5*I103","v":2265947.5549771185},{"$f":"X34+SUM(X35:X36)*I103+(X2+X6+X7)*0.5*I103","v":94572.26251384159},{"$f":"Y34+SUM(Y35:Y36)*I103+(Y2+Y6+Y7)*0.5*I103","v":94572.26251384159},null,null,null,null,null,"Maryborough",null,91323.462845790127,827983.74844727712,34556.976503430677,34556.976503430677,null,null,null,null,null,"Maryborough",null,{"$f":"AB34+SUM(AB35:AB36)*$I$103+(AB2+AB6+AB7)*0.5*$E$103","v":166080.0613812964},{"$f":"AC34+SUM(AC35:AC36)*$I$103+(AC2+AC6+AC7)*0.5*$E$103","v":935800.57855770318},95373.968839470894,95373.968839470894,95373.968839470894,87954.546885935153,87954.546885935153,116996.14880156156,87954.546885935153,87954.546885935153,119251.43126640066,119251.43126640066,148293.03318202705,119251.43126640066,119251.43126640066,87954.546885935153,87954.546885935153,884342.18376168667,87954.546885935153,87954.546885935153,3718276.0123557714]
[null,null,null,"Remainder",null,{"$f":"F3+F5+F31+SUM(F35:F36)*(I104+I100+I101)+(F2+F6+F7)*0.5*(I104+I100+I101)","v":42994.44639842819},{"$f":"W3+W5+W31+SUM(W35:W36)*(I104+I100+I101)+(W2+W6+W7)*0.5*(I104+I100+I101)","v":71401.491340246808},{"$f":"X3+X5+X31+SUM(X35:X36)*(I104+I100+I101)+(X2+X6+X7)*0.5*(I104+I100+I101)","v":40691.172484226678},{"$f":"Y3+Y5+Y31+SUM(Y35:Y36)*(I104+I100+I101)+(Y2+Y6+Y7)*0.5*(I104+I100+I101)","v":40691.172484226678},null,null,null,null,null,"Remainder",null,15710.294271018811,26090.310128656238,14868.671363642803,14868.671363642803,null,null,null,null,null,"Remainder",null,{"$f":"AB3+AB5+AB31+SUM(AB35:AB36)*($I$104+$I$100+$I$101)+(AB2+AB6+AB7)*0.5*($E$104+$E$100+$E$101)","v":74685.027785133716},{"$f":"AC3+AC5+AC31+SUM(AC35:AC36)*($I$104+$I$100+$I$101)+(AC2+AC6+AC7)*0.5*($E$104+$E$100+$E$101)","v":246717.17499681108},64015.738101543189,1068873.6410255164,64015.738101543189,56993.481016582024,56993.481016582024,76486.426575020509,56993.481016582024,56993.481016582024,70459.447534598148,70459.447534598148,89952.393093036633,70459.447534598148,70459.447534598148,56993.481016582024,56993.481016582024,76486.426575020509,56993.481016582024,56993.481016582024,2499018.2045246735]
[null,null,"recycled","total",null,{"$f":"SUM(F8:F9)","v":2400000},{"$f":"SUM(W8:W9)","v":15000000},{"$f":"SUM(X8:X9)","v":0},{"$f":"SUM(Y8:Y9)","v":0},null,null,null,null,"recycled","total",null,876966.89709728584,5481043.1068580365,0,0,null,null,null,null,"recycled","total",null,{"$f":"SUM(AB8:AB9)","v":876966.89709728584},{"$f":"SUM(AC8:AC9)","v":182701.43689526789},36540.287379053574,109620.86213716073,438483.44854864292,0,0,4750237.3592769653,0,0,0,0,5481043.1068580365,0,0,0,0,5481043.1068580365,0,0,17356636.505050451]
[null,null,null,null,null,{"$f":"SUM(F77:F89)","v":17989991.722345598},{"$f":"SUM(G77:G89)","v":158114984.58699059},2564992.3447516742,2564992.3447516742,null,null,null,null,null,null,null,{"$f":"SUM(Q77:Q89)","v":6562848.7492867513},{"$f":"SUM(R77:R89)","v":57298097.738962971},930242.4459259751,930242.4459259751]
[]
[null,null,null,null,null,{"$f":"F90-F89","v":15589991.722345598},{"$f":"G90-G89","v":143114984.58699059},2564992.3447516742,2564992.3447516742,null,null,null,null,null,null,null,{"$f":"Q90-Q89","v":5685881.8521894654},{"$f":"R90-R89","v":51817054.632104933},930242.4459259751,930242.4459259751]
[]
[]
[]
[]
[null,null,"Water connections",null,null,null,"Sewer Connections",null,null,null,null,"Total"]
[]
[null,null,"Ballarat",64635.639424173416,{"$f":"D99/$D$105","v":0.8281630225911748},null,"Ballarat",58043.743120185674,{"$f":"H99/$H$105","v":0.85760764646186782},null,null,{"$f":"(E99+I99)/2","v":0.84288533452652126}]
[null,null,"Avoca",0,{"$f":"D100/$D$105","v":0},null,"Avoca",0,{"$f":"H100/$H$105","v":0},null,null,{"$f":"(E100+I100)/2","v":0}]
[null,null,"Beaufort",0,0,null,"Beaufort",0,0,null,null,0]
[null,null,"Daylesford",3044.6813051817098,3.9010869158093327E-2,null,"Daylesford",2727.6952541780438,4.0302230377477342E-2,null,null,3.9656549767785335E-2]
[null,null,"Maryborough",6203.0434550118207,7.9478307366225742E-2,null,"Maryborough",4830.7511692070275,7.137529246327666E-2,null,null,7.5426799914751208E-2]
[null,null,"Remainder",4163.5302596759511,5.3346448417952656E-2,null,"Remainder",2078.5050904942987,3.0710318856020134E-2,null,null,4.2028383636986397E-2]
[null,null,null,78047,{"$f":"SUM(E99:E104)","v":0.99999864753344658},null,null,67681,{"$f":"SUM(I99:I104)","v":0.99999548815864203},null,null,1]
[]
[]
[null,null,"New connections versus existing",null,null,null,"New wastewater connections versus existing"]
[null,null,"New",{"$f":"SUM(CHWdata_Opex!E47:X52)","v":43853.695445403631},{"$f":"D109/$D$111","v":0.35974711767598311},null,"New ",38972.511744053707,0.36540287379053576]
[null,null,"Existing",{"$f":"SUM(CHWdata_Opex!D31:D36)","v":78047.755019869481},{"$f":"D110/$D$111","v":0.64025288232401689},null,"Existing",67683.769690652203,0.63459712620946418]
[null,null,"Total",{"$f":"SUM(D109:D110)","v":121901.45046527311},{"$f":"SUM(E109:E110)","v":1},null,"Total",106656.28143470592,1]
[null,null,"Note: Over 20 year model period",null,null,null,"Note: Over 20 year model period"]

{"sheet":"CHWdata_Gifted assets","index":10,"n_rows":66,"n_cols":31,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Gifted Assets forecast"]
[null,null,null,null,null,null,null,null,null,null,"Forward forecast = historical per connection rate x no. of new connections"]
["Historical data",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
["water ",{"$f":"[8]Revenue!$C$27","v":5437.74},{"$f":"[9]Revenue!$C$27","v":2898},{"$f":"[10]Revenue!$C$27","v":2372},{"$f":"[11]Revenue!$C$27","v":3171},{"$f":"[12]Revenue!$C$27","v":2907},{"$f":"[13]Revenue!$C$27","v":4113},{"$f":"[14]Revenue!$C$27","v":4301.3538399999998},{"$f":"[15]Revenue!$C$27","v":6755},5452584,{"$f":"$K$9*K41","v":5147434.4722013399},{"$f":"$K$9*L41","v":5276120.3340063933},{"$f":"$K$9*M41","v":5408023.3423565282},5543223.9259154405,5681804.5240633199,5823849.6371649336,5969445.8780940557,6118682.0250463802,6271649.0756725511,6428440.3025643826,6589151.3101284653,6753880.0928816646,6922727.095203721,7095795.272583805,7273190.1543984003,7455019.9082583524,7641395.405964829,7832430.2911139494,8028241.0483918004,8228947.0746016037,8434670.7514666542]
["wastewater",{"$f":"[8]Revenue!$D$27","v":1941.78},{"$f":"[9]Revenue!$D$27","v":5331},{"$f":"[10]Revenue!$D$27","v":4027},{"$f":"[11]Revenue!$D$27","v":5333},{"$f":"[12]Revenue!$D$27","v":7069},{"$f":"[13]Revenue!$D$27","v":10890},{"$f":"[14]Revenue!$D$27","v":10238.84922},{"$f":"[15]Revenue!$D$27","v":15132},15505734,{"$f":"$K$10*K61","v":12471138.677196518},{"$f":"$K$10*L61","v":12782917.144126456},{"$f":"$K$10*M61","v":13102490.07272963},13430052.324547824,13765803.632661544,14109948.72347812,14462697.441565065,14824264.877604177,15194871.499544267,15574743.287032854,15964111.869208733,16363214.665938929,16772295.032587437,17191602.408402003,17621392.468612142,18061927.280327458,18513475.462335538,18976312.348893955,19450720.15761628,19936988.16155668,20435412.86559568]
[null,{"$f":"SUM(B4:B5)","v":7379.5199999999995},{"$f":"SUM(C4:C5)","v":8229},6399,8504,9976,15003,14540.20306,21887,20958318,17618573.149397857,18059037.478132851,18510513.415086158,18973276.250463262,19447608.156724863,19933798.360643052,20432143.319659121,20942946.902650557,21466520.575216819,22003183.589597236,22553263.179337196,23117094.758820593,23695022.127791159,24287397.680985808,24894582.623010542,25516947.18858581,26154870.868300367,26808742.640007906,27478961.20600808,28165935.236158282,28870083.617062334]
[]
["Average gifted assets per new connection",null,null,null,null,null,null,null,null,null,"Avg. during PR18"]
["Water ",null,null,null,null,null,{"$f":"(G4*1000)/G41","v":3149.3108728943339},{"$f":"(H4*1000)/H41","v":3575.5227265170406},{"$f":"(I4*1000)/I41","v":3396.1789844142786},{"$f":"J4/J41","v":2939.3983827493262},{"$f":"AVERAGE(G9:J9)","v":3265.102741643745}]
["Sewer",null,null,null,null,null,{"$f":"(G5*1000)/G61","v":9864.1304347826081},{"$f":"(H5*1000)/H61","v":8081.1753906866616},{"$f":"(I5*1000)/I61","v":9007.1428571428569},{"$f":"J5/J61","v":8282.9775641025644},{"$f":"AVERAGE(G10:J10)","v":8808.8565616786727}]
[]
[]
["Water system split based on connections"]
[null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
["Ballarat",null,null,null,null,null,null,null,null,{"$f":"J$4*CHWdata_Capex!$E$99","v":4515628.446372278},{"$f":"K$4*CHWdata_Capex!$E$99","v":4262914.8910882706},{"$f":"L$4*CHWdata_Capex!$E$99","v":4369487.7633654932},{"$f":"M$4*CHWdata_Capex!$E$99","v":4478724.9574496103},{"$f":"N$4*CHWdata_Capex!$E$99","v":4590693.08138585},{"$f":"O$4*CHWdata_Capex!$E$99","v":4705460.4084204901},{"$f":"P$4*CHWdata_Capex!$E$99","v":4823096.9186310284},{"$f":"Q$4*CHWdata_Capex!$E$99","v":4943674.3415968027},{"$f":"R$4*CHWdata_Capex!$E$99","v":5067266.2001367006},{"$f":"S$4*CHWdata_Capex!$E$99","v":5193947.8551401272},{"$f":"T$4*CHWdata_Capex!$E$99","v":5323796.5515186451},{"$f":"U$4*CHWdata_Capex!$E$99","v":5456891.4653065894},{"$f":"V$4*CHWdata_Capex!$E$99","v":5593313.7519392436},{"$f":"W$4*CHWdata_Capex!$E$99","v":5733146.5957377367},{"$f":"X$4*CHWdata_Capex!$E$99","v":5876475.2606311729},{"$f":"Y$4*CHWdata_Capex!$E$99","v":6023387.1421469525},{"$f":"Z$4*CHWdata_Capex!$E$99","v":6173971.8207006194},{"$f":"AA$4*CHWdata_Capex!$E$99","v":6328321.1162181497},{"$f":"AB$4*CHWdata_Capex!$E$99","v":6486529.1441236036},{"$f":"AC$4*CHWdata_Capex!$E$99","v":6648692.3727266956},{"$f":"AD$4*CHWdata_Capex!$E$99","v":6814909.6820448693},{"$f":"AE$4*CHWdata_Capex!$E$99","v":6985282.4240960004}]
["Avoca",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beaufort",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Daylesford",null,null,null,null,null,null,null,null,{"$f":"J$4*CHWdata_Capex!$E$102","v":212710.04099751313},{"$f":"K$4*CHWdata_Capex!$E$102","v":200805.89269490566},{"$f":"L$4*CHWdata_Capex!$E$102","v":205826.04001227906},{"$f":"M$4*CHWdata_Capex!$E$102","v":210971.69101258507},{"$f":"N$4*CHWdata_Capex!$E$102","v":216245.98328789967},{"$f":"O$4*CHWdata_Capex!$E$102","v":221652.13287009689},{"$f":"P$4*CHWdata_Capex!$E$102","v":227193.43619185052},{"$f":"Q$4*CHWdata_Capex!$E$102","v":232873.27209664675},{"$f":"R$4*CHWdata_Capex!$E$102","v":238695.10389906185},{"$f":"S$4*CHWdata_Capex!$E$102","v":244662.48149653885},{"$f":"T$4*CHWdata_Capex!$E$102","v":250779.04353395299},{"$f":"U$4*CHWdata_Capex!$E$102","v":257048.51962230078},{"$f":"V$4*CHWdata_Capex!$E$102","v":263474.73261285783},{"$f":"W$4*CHWdata_Capex!$E$102","v":270061.60092817986},{"$f":"X$4*CHWdata_Capex!$E$102","v":276813.14095138398},{"$f":"Y$4*CHWdata_Capex!$E$102","v":283733.46947516862},{"$f":"Z$4*CHWdata_Capex!$E$102","v":290826.80621204752},{"$f":"AA$4*CHWdata_Capex!$E$102","v":298097.47636734939},{"$f":"AB$4*CHWdata_Capex!$E$102","v":305549.91327653313},{"$f":"AC$4*CHWdata_Capex!$E$102","v":313188.66110844654},{"$f":"AD$4*CHWdata_Capex!$E$102","v":321018.37763615802},{"$f":"AE$4*CHWdata_Capex!$E$102","v":329043.83707706234}]
["Maryborough",null,null,null,null,null,null,null,null,{"$f":"J$4*CHWdata_Capex!$E$103","v":433362.14709216461},{"$f":"K$4*CHWdata_Capex!$E$103","v":409109.37912912405},{"$f":"L$4*CHWdata_Capex!$E$103","v":419337.11360735376},{"$f":"M$4*CHWdata_Capex!$E$103","v":429820.54144753562},{"$f":"N$4*CHWdata_Capex!$E$103","v":440566.05498372391},{"$f":"O$4*CHWdata_Capex!$E$103","v":451580.20635831653},{"$f":"P$4*CHWdata_Capex!$E$103","v":462869.71151727688},{"$f":"Q$4*CHWdata_Capex!$E$103","v":474441.4543052087},{"$f":"R$4*CHWdata_Capex!$E$103","v":486302.49066283676},{"$f":"S$4*CHWdata_Capex!$E$103","v":498460.05292940856},{"$f":"T$4*CHWdata_Capex!$E$103","v":510921.55425264523},{"$f":"U$4*CHWdata_Capex!$E$103","v":523694.5931089592},{"$f":"V$4*CHWdata_Capex!$E$103","v":536786.95793668216},{"$f":"W$4*CHWdata_Capex!$E$103","v":550206.63188510039},{"$f":"X$4*CHWdata_Capex!$E$103","v":563961.79768222722},{"$f":"Y$4*CHWdata_Capex!$E$103","v":578060.84262428293},{"$f":"Z$4*CHWdata_Capex!$E$103","v":592512.36368988932},{"$f":"AA$4*CHWdata_Capex!$E$103","v":607325.17278213799},{"$f":"AB$4*CHWdata_Capex!$E$103","v":622508.30210169149},{"$f":"AC$4*CHWdata_Capex!$E$103","v":638071.00965423393},{"$f":"AD$4*CHWdata_Capex!$E$103","v":654022.78489559039},{"$f":"AE$4*CHWdata_Capex!$E$103","v":670373.35451798094}]
["Remainder",null,null,null,null,null,null,null,null,{"$f":"J$4*CHWdata_Capex!$E$104","v":290875.99110055395},{"$f":"K$4*CHWdata_Capex!$E$104","v":274597.34755608015},{"$f":"L$4*CHWdata_Capex!$E$104","v":281462.2812449832},{"$f":"M$4*CHWdata_Capex!$E$104","v":288498.83827610646},{"$f":"N$4*CHWdata_Capex!$E$104","v":295711.30923300906},{"$f":"O$4*CHWdata_Capex!$E$104","v":303104.09196383395},{"$f":"P$4*CHWdata_Capex!$E$104","v":310681.69426293141},{"$f":"Q$4*CHWdata_Capex!$E$104","v":318448.73661950463},{"$f":"R$4*CHWdata_Capex!$E$104","v":326409.95503499085},{"$f":"S$4*CHWdata_Capex!$E$104","v":334570.20391086623},{"$f":"T$4*CHWdata_Capex!$E$104","v":342934.45900863881},{"$f":"U$4*CHWdata_Capex!$E$104","v":351507.82048385334},{"$f":"V$4*CHWdata_Capex!$E$104","v":360295.51599594904},{"$f":"W$4*CHWdata_Capex!$E$104","v":369302.90389584855},{"$f":"X$4*CHWdata_Capex!$E$104","v":378535.47649324423},{"$f":"Y$4*CHWdata_Capex!$E$104","v":387998.86340557539},{"$f":"Z$4*CHWdata_Capex!$E$104","v":397698.83499071433},{"$f":"AA$4*CHWdata_Capex!$E$104","v":407641.30586548313},{"$f":"AB$4*CHWdata_Capex!$E$104","v":417832.33851212019},{"$f":"AC$4*CHWdata_Capex!$E$104","v":428278.14697492332},{"$f":"AD$4*CHWdata_Capex!$E$104","v":438985.10064929689},{"$f":"AE$4*CHWdata_Capex!$E$104","v":449959.72816552984}]
[]
["Wastewater system split based on connections"]
["Ballarat",null,null,null,null,null,null,null,null,{"$f":"J$5*CHWdata_Capex!$I$99","v":13297836.042403763},{"$f":"K$5*CHWdata_Capex!$I$99","v":10695343.889650077},{"$f":"L$5*CHWdata_Capex!$I$99","v":10962727.486891352},{"$f":"M$5*CHWdata_Capex!$I$99","v":11236795.674063645},{"$f":"N$5*CHWdata_Capex!$I$99","v":11517715.565915195},{"$f":"O$5*CHWdata_Capex!$I$99","v":11805658.455063097},{"$f":"P$5*CHWdata_Capex!$I$99","v":12100799.916439706},{"$f":"Q$5*CHWdata_Capex!$I$99","v":12403319.914350692},{"$f":"R$5*CHWdata_Capex!$I$99","v":12713402.912209447},{"$f":"S$5*CHWdata_Capex!$I$99","v":13031237.985014671},{"$f":"T$5*CHWdata_Capex!$I$99","v":13357018.93464002},{"$f":"U$5*CHWdata_Capex!$I$99","v":13690944.40800607},{"$f":"V$5*CHWdata_Capex!$I$99","v":14033218.018206203},{"$f":"W$5*CHWdata_Capex!$I$99","v":14384048.468661388},{"$f":"X$5*CHWdata_Capex!$I$99","v":14743649.680377821},{"$f":"Y$5*CHWdata_Capex!$I$99","v":15112240.922387343},{"$f":"Z$5*CHWdata_Capex!$I$99","v":15490046.945447037},{"$f":"AA$5*CHWdata_Capex!$I$99","v":15877298.119083121},{"$f":"AB$5*CHWdata_Capex!$I$99","v":16274230.572060224},{"$f":"AC$5*CHWdata_Capex!$I$99","v":16681086.336361708},{"$f":"AD$5*CHWdata_Capex!$I$99","v":17098113.494770747},{"$f":"AE$5*CHWdata_Capex!$I$99","v":17525566.332140084}]
["Avoca",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beaufort",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Daylesford",null,null,null,null,null,null,null,null,{"$f":"J$5*CHWdata_Capex!$I$102","v":624915.66383988329},{"$f":"K$5*CHWdata_Capex!$I$102","v":502614.70403784211},{"$f":"L$5*CHWdata_Capex!$I$102","v":515180.0716387892},{"$f":"M$5*CHWdata_Capex!$I$102","v":528059.57342975948},{"$f":"N$5*CHWdata_Capex!$I$102","v":541261.06276550144},{"$f":"O$5*CHWdata_Capex!$I$102","v":554792.58933464007},{"$f":"P$5*CHWdata_Capex!$I$102","v":568662.40406800748},{"$f":"Q$5*CHWdata_Capex!$I$102","v":582878.96416970738},{"$f":"R$5*CHWdata_Capex!$I$102","v":597450.93827394955},{"$f":"S$5*CHWdata_Capex!$I$102","v":612387.21173079766},{"$f":"T$5*CHWdata_Capex!$I$102","v":627696.89202406676},{"$f":"U$5*CHWdata_Capex!$I$102","v":643389.31432467082},{"$f":"V$5*CHWdata_Capex!$I$102","v":659474.04718278663},{"$f":"W$5*CHWdata_Capex!$I$102","v":675960.89836235775},{"$f":"X$5*CHWdata_Capex!$I$102","v":692859.92082141188},{"$f":"Y$5*CHWdata_Capex!$I$102","v":710181.41884195071},{"$f":"Z$5*CHWdata_Capex!$I$102","v":727935.95431299997},{"$f":"AA$5*CHWdata_Capex!$I$102","v":746134.35317082074},{"$f":"AB$5*CHWdata_Capex!$I$102","v":764787.71200009238},{"$f":"AC$5*CHWdata_Capex!$I$102","v":783907.40480009373},{"$f":"AD$5*CHWdata_Capex!$I$102","v":803505.08992009575},{"$f":"AE$5*CHWdata_Capex!$I$102","v":823592.71716810146}]
["Maryborough",null,null,null,null,null,null,null,null,{"$f":"J$5*CHWdata_Capex!$I$103","v":1106726.2991077728},{"$f":"K$5*CHWdata_Capex!$I$103","v":890131.17043498263},{"$f":"L$5*CHWdata_Capex!$I$103","v":912384.4496958591},{"$f":"M$5*CHWdata_Capex!$I$103","v":935194.06093825644},{"$f":"N$5*CHWdata_Capex!$I$103","v":958573.91246170946},{"$f":"O$5*CHWdata_Capex!$I$103","v":982538.26027325401},{"$f":"P$5*CHWdata_Capex!$I$103","v":1007101.716780088},{"$f":"Q$5*CHWdata_Capex!$I$103","v":1032279.2596995896},{"$f":"R$5*CHWdata_Capex!$I$103","v":1058086.2411920782},{"$f":"S$5*CHWdata_Capex!$I$103","v":1084538.3972218791},{"$f":"T$5*CHWdata_Capex!$I$103","v":1111651.8571524248},{"$f":"U$5*CHWdata_Capex!$I$103","v":1139443.1535812395},{"$f":"V$5*CHWdata_Capex!$I$103","v":1167929.2324207688},{"$f":"W$5*CHWdata_Capex!$I$103","v":1197127.4632312907},{"$f":"X$5*CHWdata_Capex!$I$103","v":1227055.6498120644},{"$f":"Y$5*CHWdata_Capex!$I$103","v":1257732.0410573722},{"$f":"Z$5*CHWdata_Capex!$I$103","v":1289175.3420838076},{"$f":"AA$5*CHWdata_Capex!$I$103","v":1321404.725635895},{"$f":"AB$5*CHWdata_Capex!$I$103","v":1354439.8437767946},{"$f":"AC$5*CHWdata_Capex!$I$103","v":1388300.8398712126},{"$f":"AD$5*CHWdata_Capex!$I$103","v":1423008.3608679925},{"$f":"AE$5*CHWdata_Capex!$I$103","v":1458583.5698896982}]
["Remainder",null,null,null,null,null,null,null,null,{"$f":"J$5*CHWdata_Capex!$I$104","v":476186.03523663251},{"$f":"K$5*CHWdata_Capex!$I$104","v":382992.64527435019},{"$f":"L$5*CHWdata_Capex!$I$104","v":392567.46140620974},{"$f":"M$5*CHWdata_Capex!$I$104","v":402381.64794136537},{"$f":"N$5*CHWdata_Capex!$I$104","v":412441.18913989805},{"$f":"O$5*CHWdata_Capex!$I$104","v":422752.21886839624},{"$f":"P$5*CHWdata_Capex!$I$104","v":433321.02434010734},{"$f":"Q$5*CHWdata_Capex!$I$104","v":444154.04994860973},{"$f":"R$5*CHWdata_Capex!$I$104","v":455257.90119732457},{"$f":"S$5*CHWdata_Capex!$I$104","v":466639.34872725722},{"$f":"T$5*CHWdata_Capex!$I$104","v":478305.33244543802},{"$f":"U$5*CHWdata_Capex!$I$104","v":490262.96575657575},{"$f":"V$5*CHWdata_Capex!$I$104","v":502519.5399004895},{"$f":"W$5*CHWdata_Capex!$I$104","v":515082.52839800279},{"$f":"X$5*CHWdata_Capex!$I$104","v":527959.59160794923},{"$f":"Y$5*CHWdata_Capex!$I$104","v":541158.58139815065},{"$f":"Z$5*CHWdata_Capex!$I$104","v":554687.54593310482},{"$f":"AA$5*CHWdata_Capex!$I$104","v":568554.73458142916},{"$f":"AB$5*CHWdata_Capex!$I$104","v":582768.60294596571},{"$f":"AC$5*CHWdata_Capex!$I$104","v":597337.81801961421},{"$f":"AD$5*CHWdata_Capex!$I$104","v":612271.26347010431},{"$f":"AE$5*CHWdata_Capex!$I$104","v":627578.04505685938}]
[]
["Total water connections"]
[]
[null,"Future growth rate",null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
["Ballarat",2.5000000000000001E-2,null,null,null,56707,58013,59216,61205,63060,{"$f":"J33*(1+$B$33)","v":64636.499999999993},{"$f":"K33*(1+$B$33)","v":66252.412499999991},67908.722812499982,69606.440882812472,71346.601904882773,73130.26695250484,74958.523626317459,76832.486716975385,78753.298884899763,80722.131357022256,82740.184640947802,84808.689256971484,86928.906488395762,89102.129150605644,91329.682379370774,93612.924438855029,95953.247549826396,98352.078738572047,100810.88070703634,103331.15272471224,105914.43154283005]
["Avoca",0,null,null,null,0,0,0,0,0,{"$f":"J34*(1+$B$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beaufort",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Daylesford",9.509716572184912E-3,null,null,null,2916,2940,2963,2983,3016,3091.3999999999996,3168.6849999999995,3247.9021249999992,3329.0996781249987,3412.3271700781233,3497.6353493300762,3585.0762330633279,3674.7031388899109,3766.5707173621581,3860.7349852962116,3957.2533599286166,4056.1846939268316,4157.5893112750018,4261.529044056876,4368.067270158298,4477.268951912255,4589.2006757100608,4703.9306926028121,4821.5289599178823,4942.0671839158285,5065.6188635137241]
["Maryborough",8.297050554587182E-3,null,null,null,5975,6002,6038,6089,6152,6305.7999999999993,6463.4449999999988,6625.0311249999986,6790.6569031249983,6960.4233257031228,7134.4339088457,7312.7947565668419,7495.6146254810119,7683.0049911180367,7875.0801158959866,8071.9571187933852,8273.7560467632193,8480.5999479322982,8692.6149466306051,8909.9303202963692,9132.6785783037776,9360.9955427613713,9595.0204313304039,9834.8959421136624,10080.768340666504,10332.787549183166]
["Remainder",9.0960396694014234E-3,null,null,null,3994,4033,4060,4088,4126,4229.1499999999996,4334.8787499999989,4443.2507187499987,4554.3319867187483,4668.1902863867163,4784.8950435463839,4904.5174196350436,5027.1303551259189,5152.8086140040668,5281.6288293541684,5413.6695500880223,5549.0112888402227,5687.7365710612276,5829.9299853377579,5975.6782349712012,6125.0701908454803,6278.1969456166171,6435.1518692570316,6596.0306659884573,6760.9314326381682,6929.9547184541216]
[]
["New water connections"]
["Ballarat",null,null,null,null,null,{"$f":"G33-F33","v":1306},1203,1989,1855,{"$f":"K33-J33","v":1576.4999999999927},{"$f":"L33-K33","v":1615.9124999999985},1656.3103124999907,1697.7180703124905,1740.1610220703005,1783.6650476220675,1828.2566738126188,1873.9630906579259,1920.8121679243777,1968.8324721224926,2018.0532839255466,2068.5046160236816,2120.217231424278,2173.2226622098824,2227.5532287651295,2283.2420594842552,2340.323110971367,2398.8311887456512,2458.8019684642932,2520.272017675903,2583.2788181178039]
["Avoca",null,null,null,null,null,{"$f":"G34-F34","v":0},0,0,0,{"$f":"K34-J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beaufort",null,null,null,null,null,{"$f":"G35-F35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Daylesford",null,null,null,null,null,{"$f":"G36-F36","v":24},23,20,33,75.399999999999636,77.284999999999854,79.217124999999669,81.197553124999558,83.227491953124627,85.308179251952879,87.440883733251667,89.62690582658297,91.86757847224726,94.164267934053441,96.518374632405084,98.931333998214996,101.40461734817018,103.93973278187423,106.53822610142197,109.20168175395702,111.93172379780572,114.73001689275134,117.59826731507019,120.53822399794626,123.5516795978956]
["Maryborough",null,null,null,null,null,{"$f":"G37-F37","v":27},36,51,63,153.79999999999927,157.64499999999953,161.58612499999981,165.62577812499967,169.76642257812455,174.01058314257716,178.36084772114191,182.81986891417,187.39036563702484,192.0751247779499,196.8770028973986,201.79892796983404,206.84390116907889,212.01499869830695,217.31537366576413,222.74825800740837,228.31696445759371,234.02488856903256,239.87551078325851,245.87239855284133,252.01920851666182]
["Remainder",null,null,null,null,null,{"$f":"G38-F38","v":39},27,28,38,103.14999999999964,105.72874999999931,108.37196874999972,111.08126796874967,113.85829966796791,116.70475715966768,119.62237608865962,122.61293549087532,125.67825887814797,128.82021535010153,132.04072073385396,135.3417387522004,138.72528222100482,142.19341427653035,145.74824963344327,149.39195587427912,153.1267547711368,156.95492364041456,160.87879673142561,164.90076664971093,169.02328581595339]
[]
[]
[]
["Total sewer connections"]
[]
[null,"Future growth rate",null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
["Ballarat",2.5000000000000001E-2,null,null,null,50707,51811,53078,54758,56630,{"$f":"J53*(1+$B$33)","v":58045.749999999993},{"$f":"K53*(1+$B$33)","v":59496.893749999988},60984.316093749985,62508.923996093727,64071.647095996064,65673.438273395965,67315.274230230862,68998.156085986629,70723.10998813629,72491.187737839689,74303.467431285681,76161.054117067819,78065.080469994515,80016.707481744364,82017.12516878797,84067.553298007668,86169.242130457846,88323.473183719281,90531.56001331225,92794.849013645042,95114.720238986163]
["Avoca",0,null,null,null,0,0,0,0,0,{"$f":"J54*(1+$B$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beaufort",0,null,null,null,0,0,0,0,0,{"$f":"J55*(1+$B$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Daylesford",9.509716572184912E-3,null,null,null,2620,2642,2652,2683,2702,{"$f":"J56*(1+$B$33)","v":2769.5499999999997},2838.7887499999993,2909.7584687499989,2982.5024304687486,3057.0649912304671,3133.4916160112284,3211.8289064115088,3292.1246290717963,3374.427744798591,3458.7884384185554,3545.258149379019,3633.8896031134941,3724.736843191331,3817.8552642711138,3913.3016458778911,4011.134187024838,4111.4125417004589,4214.19785524297,4319.5528016240442,4427.5416216646445,4538.2301622062605]
["Maryborough",8.297050554587182E-3,null,null,null,4630,4667,4693,4735,4791,{"$f":"J57*(1+$B$33)","v":4910.7749999999996},5033.5443749999995,5159.3829843749991,5288.3675589843733,5420.5767479589822,5556.0911666579559,5694.9934458244043,5837.3682819700134,5983.3024890192628,6132.8850512447434,6286.2071775258619,6443.3623569640076,6604.4464158881074,6769.5575762853096,6938.796515692442,7112.2664285847522,7290.0730892993706,7472.3249165318539,7659.1330394451497,7850.6113654312776,8046.8766495670588]
["Remainder",9.0960396694014234E-3,null,null,null,1960,1989,2011,2036,2059,{"$f":"J58*(1+$B$33)","v":2110.4749999999999},2163.2368749999996,2217.3177968749992,2272.7507417968741,2329.5695103417956,2387.8087481003404,2447.5039668028485,2508.6915659729193,2571.4088551222421,2635.6940765002978,2701.5864284128052,2769.126089123125,2838.3542413512027,2909.3130973849825,2982.0459248196066,3056.5970729400965,3133.0119997635989,3211.3372997576885,3291.6207322516302,3373.9112505579205,3458.2590318218681]
[]
["New water connections"]
["Ballarat",null,null,null,null,null,{"$f":"G53-F53","v":1104},{"$f":"H53-G53","v":1267},{"$f":"I53-H53","v":1680},1872,{"$f":"K53-J53","v":1415.7499999999927},{"$f":"L53-K53","v":1451.1437499999956},1487.4223437499968,1524.6079023437414,1562.7230999023377,1601.7911773999003,1641.8359568348969,1682.8818557557679,1724.9539021496603,1768.0777497033996,1812.2796934459911,1857.5866857821384,1904.0263529266958,1951.6270117498498,2000.4176870436058,2050.4281292196974,2101.6888324501779,2154.2310532614356,2208.0868295929686,2263.2890003327921,2319.8712253411213]
["Avoca",null,null,null,null,null,{"$f":"G54-F54","v":0},0,0,0,{"$f":"K54-J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beaufort",null,null,null,null,null,{"$f":"G55-F55","v":0},0,0,0,{"$f":"K55-J55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Daylesford",null,null,null,null,null,{"$f":"G56-F56","v":22},10,31,19,{"$f":"K56-J56","v":67.549999999999727},69.238749999999527,70.969718749999629,72.743961718749688,74.562560761718487,76.426624780761358,78.337290400280381,80.295722660287538,82.303115726794658,84.360693619964422,86.469710960463544,88.631453734475144,90.847240077836886,93.11842107978282,95.446381606777322,97.832541146946824,100.2783546756209,102.78531354251118,105.35494638107411,107.98882004060033,110.68854054161602]
["Maryborough",null,null,null,null,null,{"$f":"G57-F57","v":37},26,42,56,{"$f":"K57-J57","v":119.77499999999964},122.76937499999985,125.83860937499958,128.98457460937425,132.20918897460888,135.51441869897371,138.90227916644835,142.37483614560915,145.93420704924938,149.58256222548061,153.32212628111847,157.15517943814575,161.08405892409974,165.11116039720218,169.23893940713242,173.46991289231028,177.80666071461837,182.25182723248327,186.80812291329585,191.47832598612786,196.26528413578126]
["Remainder",null,null,null,null,null,{"$f":"G58-F58","v":29},22,25,23,{"$f":"K58-J58","v":51.474999999999909},52.761874999999691,54.080921874999603,55.432944921874878,56.818768544921568,58.239237758544732,59.6952187025081,61.187599170070825,62.717289149322824,64.285221378055667,65.892351912507365,67.539660710319822,69.228152228077761,70.958856033779739,72.732827434624141,74.55114812048987,76.414926823502356,78.325299994089619,80.283432493941746,82.290518306290323,84.347781263947581]

{"sheet":"CHWdata_depreciation","index":11,"n_rows":40,"n_cols":27,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Row Labels","Sum of Depreciation","Sum of Written Down Value","Sum of Accumulated Depreciation"]
["Buildings",785682.10449637705,25670036.100000013,28009378.845099993]
["Infrastructure - Headworks",3388336.0906912866,27482502.390000012,84590877.351700172]
["Infrastructure Wastewater",16053348.036018018,242931570.52619541,226795599.46078506]
["Infrastructure Water",16778613.663178176,275683926.89710569,275480216.46264619]
["INTANGIBLES",2165311.845691165,4799859.7799999993,15707587.616600001]
["Land",null,77044361.790000021,357]
["NoGroup",4394.5466666666671,14060.83,1232198.74]
["Plant & Equipment",2873421.4672652567,14467010.040000057,25758462.500600081]
["Service Concession Asset",161208.30266266878,3596954.2899999996,1214073.1199999994,null,null,"value of growth assets / RAB"]
["Grand Total",42210316.056669615,671690282.64330125,658788751.09743154]
[null,null,null,null,null,"new connection %","YOY growth"]
[null,null,null,null,null,2.3E-2,1.03]
[null,null,null,null,null,{"$f":"GETPIVOTDATA(\"Sum of Depreciation\",$A$3)*F15","v":970837.26930340112},{"$f":"F16*$G$15","v":999962.38738250313},{"$f":"G16*$G$15","v":1029961.2590039782},1060860.0967740975,1092685.8996773204,1125466.47666764,1159230.4709676693,1194007.3850966995,1229827.6066496004,1266722.4348490885,1304724.1078945613,1343865.8311313982,1384181.8060653403,1425707.2602473006,1468478.4780547197,1512532.8323963613,1557908.8173682522,1604646.0818892999,1652785.464345979,1702369.0282763585,1753440.0991246493,1806043.3020983888]
[]
[null,null,null,null,null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43"]
[]
[null,null,null,null,"Asset Class %"]
[null,null,null,null,"Water",0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51,0.51]
[null,null,null,null,"Waste",0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39]
[null,null,null,null,"Other",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,"Total",{"$f":"SUM(F21:F23)","v":1},{"$f":"SUM(G21:G23)","v":1},{"$f":"SUM(H21:H23)","v":1},1,1,1,1,1,1,{"$f":"SUM(O21:O23)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,"System split"]
[null,null,null,null,"Ballarat",0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126,0.85283312577833126]
[null,null,null,null,"Avoca",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Beaufort",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Daylesford",4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2,4.1765255292652556E-2]
[null,null,"Note:",null,"Maryborough",7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2,7.3707970112079704E-2]
[null,null,"Sum of remainder with Avoca and Beaufort",3.1693648816936489E-2,"Remainder",3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2,3.1693648816936489E-2]
[]
[null,null,null,null,"Ballarat",{"$f":"F$16*$F$21*F28","v":422260.71333108074},{"$f":"G$16*$F$21*G28","v":434928.53473101323},447976.39077294362,461415.68249613186,475258.15297101584,489515.89756014623,504201.37448695063,519327.41572155926,534907.23819320602,550954.45533900231,567483.08899917232,584507.58166914748,602042.80911922199,620104.09339279868,638707.21619458287,657868.43268042023,677604.48566083296,697932.62023065798,718870.59883757774,740436.71680270508,762649.81830678624,785529.31285598991]
[null,null,null,null,"Avoca",0,{"$f":"G$16*$F$21*G29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Beaufort",0,{"$f":"G$16*$F$21*G30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Daylesford",20679.105864039895,{"$f":"G$16*$F$21*G31","v":21299.479039961094},21938.46341115993,22596.617313494724,23274.515832899564,23972.751307886549,24691.933847123146,25432.691862536845,26195.672618412951,26981.542796965343,27790.9890808743,28624.718753300531,29483.460315899552,30367.96412537654,31279.003049137842,32217.373140611977,33183.894334830336,34179.411164875251,35204.793499821506,36260.937304816151,37348.765423960642,38469.228386679461]
[null,null,null,null,"Maryborough",36494.806659049165,{"$f":"G$16*$F$21*G32","v":37589.650858820642},38717.340384585259,39878.860596122817,41075.226414006502,42307.483206426688,43576.707702619489,44884.008933698082,46230.529201709025,47617.445077760305,49045.968430093104,50517.347482995909,52032.867907485786,53593.853944710369,55201.669563051684,56857.719649943239,58563.451239441536,60320.354776624787,62129.96541992353,63993.864382521242,65913.680313996883,67891.090723416797]
[null,null,null,null,"Remainder",15692.38149056475,{"$f":"G$16*$F$21*G33","v":16163.152935281694},16648.047523340145,17147.488949040348,17661.91361751156,18191.771026036902,18737.52415681801,19299.649881522553,19878.639377968233,20474.998559307282,21089.248516086496,21721.925971569093,22373.58375071617,23044.791263237657,23736.135001134789,24448.219051168835,25181.665622703898,25937.11559138502,26715.22905912657,27516.685930900367,28342.186508827377,29192.452104092205]

{"sheet":"Ballarat","index":12,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Ballarat"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"Ballarat"},"water ",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W14:AP14)","v":128033598.54559799},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":1522785.8062924002},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":2707153.201774165},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":6760203.7782389689},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":6639165.8458903655},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":5946907.6829558425},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":17797183.656650275},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":7122183.6566502796},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":22418389.394169327},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":8560613.556601109},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":11352057.215488272},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":4172183.6566502796},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":952689.42129831295},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":25623299.770535786},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":952689.42129831295},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":952689.42129831295},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":952689.42129831295},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":952689.42129831295},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":50989368.946312189},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":952689.42129831295},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Ballarat!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":952689.42129831295}]
[null,null,null,{"$f":"$A$2","v":"Ballarat"},null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Ballarat!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Ballarat!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Ballarat!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Ballarat!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Ballarat!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Ballarat!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Ballarat!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Ballarat!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Ballarat!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Ballarat!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Ballarat!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Ballarat!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Ballarat!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Ballarat!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Ballarat!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Ballarat!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Ballarat!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Ballarat!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Ballarat",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Ballarat!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W34:AP34)","v":128033598.54559799},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,1522785.8062924002,2707153.201774165,6760203.7782389689,6639165.8458903655,5946907.6829558425,17797183.656650275,7122183.6566502796,22418389.394169327,8560613.556601109,11352057.215488272,4172183.6566502796,952689.42129831295,25623299.770535786,952689.42129831295,952689.42129831295,952689.42129831295,952689.42129831295,50989368.946312189,952689.42129831295,952689.42129831295]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Ballarat"},{"$f":"A2","v":"Ballarat"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W38:AP38)","v":8662750.5977535546},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":471205.69693734468},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":482994.72742330149},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":495078.7060406204},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":507465.01205601013},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":520161.20935703779},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":533175.05107113253},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":546514.4843001517},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":560187.65497340052},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":574202.91282206832},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":588568.81647812005},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":603294.1387007559},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":618387.87173363136},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":633859.23279610835},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":649717.66971189156},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":665972.86667848681},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":682634.75018100464},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":699713.49505392043},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":717219.53069449321},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":735163.5474316366},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":753556.50305413234}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W42:AP42)","v":128033598.54559799},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,1522785.8062924002,2707153.201774165,6760203.7782389689,6639165.8458903655,5946907.6829558425,17797183.656650275,7122183.6566502796,22418389.394169327,8560613.556601109,11352057.215488272,4172183.6566502796,952689.42129831295,25623299.770535786,952689.42129831295,952689.42129831295,952689.42129831295,952689.42129831295,50989368.946312189,952689.42129831295,952689.42129831295]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W43:AP43)","v":8662750.5977535546},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,471205.69693734468,482994.72742330149,495078.7060406204,507465.01205601013,520161.20935703779,533175.05107113253,546514.4843001517,560187.65497340052,574202.91282206832,588568.81647812005,603294.1387007559,618387.87173363136,633859.23279610835,649717.66971189156,665972.86667848681,682634.75018100464,699713.49505392043,717219.53069449321,735163.5474316366,753556.50305413234]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W44:AP44)","v":136696349.14335153},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,1993991.503229745,3190147.9291974665,7255282.4842795897,7146630.8579463754,6467068.8923128806,18330358.707721408,7668698.1409504311,22978577.049142726,9134816.4694231767,11940626.031966392,4775477.7953510359,1571077.2930319444,26257159.003331892,1602407.0910102045,1618662.2879767998,1635324.1714793176,1652402.9163522334,51706588.477006681,1687852.9687299496,1706245.9243524452]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Ballarat"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W49:AP49)","v":80315876.819328293},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":100},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":100},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":100},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":100},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":100},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":4369487.7633654932},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":4478724.9574496103},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":4590693.08138585},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":4705460.4084204901},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":4823096.9186310284},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":4943674.3415968027},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":5067266.2001367006},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":5193947.8551401272},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":5323796.5515186451},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":5456891.4653065894},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":5593313.7519392436},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":5733146.5957377367},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":5876475.2606311729},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":6023387.1421469525},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":6173971.8207006194},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":6328321.1162181497},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":6486529.1441236036},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":6648692.3727266956},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":6814909.6820448693},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":6985282.4240960004}]
[null,null,null,{"$f":"$A$2","v":"Ballarat"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W50:AP50)","v":136696349.14335153},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":7436798.9061768055},{"$f":"IFERROR($Q$73*X63,0)","v":7622718.8788311901},7813286.8508019689,8008619.0220720088,8208834.4976238525,8414055.3600644469,8624406.7440660205,8840016.9126676861,9061017.3354844041,9287542.768871475,9519731.3380932454,9757724.6215455979,10001667.737084225,10251709.430511331,10508002.166274102,10770702.22043098,11039969.775941756,11315969.020340301,11598868.245848821,11888839.951995056]
[null,null,null,"Ballarat","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W51:AP51)","v":-8662750.5977535546},null,null,null,null,null,{"$f":"-W38","v":-471205.69693734468},{"$f":"-X38","v":-482994.72742330149},-495078.7060406204,-507465.01205601013,-520161.20935703779,-533175.05107113253,-546514.4843001517,-560187.65497340052,-574202.91282206832,-588568.81647812005,-603294.1387007559,-618387.87173363136,-633859.23279610835,-649717.66971189156,-665972.86667848681,-682634.75018100464,-699713.49505392043,-717219.53069449321,-735163.5474316366,-753556.50305413234]
[null,null,null,"Ballarat","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W52:AP52)","v":-8619272.2476146482},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":100},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-447976.39077294362},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-461415.68249613186},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":-475258.15297101584},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":-489515.89756014623},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-504201.37448695063},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-519327.41572155926},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-534907.23819320602},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":-550954.45533900231},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":-567483.08899917232},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":-584507.58166914748},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":-602042.80911922199},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":-620104.09339279868},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-638707.21619458287},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-657868.43268042023},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":-677604.48566083296},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":-697932.62023065798},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-718870.59883757774},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-740436.71680270508},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":-762649.81830678624},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":-785529.31285598991}]
[null,null,null,"Ballarat","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W53:AP53)","v":199730203.11731163},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":10887104.581832008},{"$f":"SUM(X49:X52)","v":11157033.426361367},11433643.073176181,11717098.520876342,12007568.832410892,12305227.234868558,12610251.221709363,12922822.657495411,13243127.885181809,13571357.836030796,13907708.14221251,14252379.252156904,14605576.548724707,14967510.470265971,15338396.634635402,15718455.966237465,16107914.826173861,16507005.145569798,16915964.562155269,17335036.560180936]
[null,null,null,"Ballarat","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W54:AP54)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All tax excluded from the model"]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Ballarat"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W60:AP60)","v":29702.20683278676},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":1615.9124999999985},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":1656.3103124999907},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":1697.7180703124905},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":1740.1610220703005},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":1783.6650476220675},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":1828.2566738126188},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":1873.9630906579259},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":1920.8121679243777},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":1968.8324721224926},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":2018.0532839255466},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":2068.5046160236816},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":2120.217231424278},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":2173.2226622098824},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":2227.5532287651295},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":2283.2420594842552},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":2340.323110971367},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":2398.8311887456512},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":2458.8019684642932},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":2520.272017675903},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":2583.2788181178039}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Ballarat"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W63:AP63)","v":29702.20683278676},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,1615.9124999999985,1656.3103124999907,1697.7180703124905,1740.1610220703005,1783.6650476220675,1828.2566738126188,1873.9630906579259,1920.8121679243777,1968.8324721224926,2018.0532839255466,2068.5046160236816,2120.217231424278,2173.2226622098824,2227.5532287651295,2283.2420594842552,2340.323110971367,2398.8311887456512,2458.8019684642932,2520.272017675903,2583.2788181178039]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Ballarat NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":136696349.14335153}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":29702.20683278676}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Ballarat NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":4602.2287136072109}]
[null,null,null,{"$f":"B65","v":"Ballarat NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":4602.2287136072109}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,5.5511151231257827E-17]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W90:AP90)","v":7.1072924515468419E-9},null,null,null,null,null,{"$f":"$Q$87*W14","v":8.4531593185910316E-11},1.5027719078986951E-10,3.7526669428794395E-10,3.6854773932062188E-10,3.3011969174689085E-10,9.8794215345478359E-10,3.9536061406110654E-10,1.24447060402096E-9,4.752095137728401E-10,6.3016576487486108E-10,2.3160271792889595E-10,5.2884886542110152E-11,1.422378868606066E-9,5.2884886542110152E-11,5.2884886542110152E-11,5.2884886542110152E-11,5.2884886542110152E-11,2.8304785707651375E-9,5.2884886542110152E-11,5.2884886542110152E-11]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W110:AP110)","v":7.1072924515468419E-9},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},{"$f":"SUM(T90:T109)","v":0},{"$f":"SUM(U90:U109)","v":0},{"$f":"SUM(V90:V109)","v":0},{"$f":"SUM(W90:W109)","v":8.4531593185910316E-11},{"$f":"SUM(X90:X109)","v":1.5027719078986951E-10},{"$f":"SUM(Y90:Y109)","v":3.7526669428794395E-10},{"$f":"SUM(Z90:Z109)","v":3.6854773932062188E-10},{"$f":"SUM(AA90:AA109)","v":3.3011969174689085E-10},{"$f":"SUM(AB90:AB109)","v":9.8794215345478359E-10},{"$f":"SUM(AC90:AC109)","v":3.9536061406110654E-10},{"$f":"SUM(AD90:AD109)","v":1.24447060402096E-9},{"$f":"SUM(AE90:AE109)","v":4.752095137728401E-10},{"$f":"SUM(AF90:AF109)","v":6.3016576487486108E-10},{"$f":"SUM(AG90:AG109)","v":2.3160271792889595E-10},{"$f":"SUM(AH90:AH109)","v":5.2884886542110152E-11},{"$f":"SUM(AI90:AI109)","v":1.422378868606066E-9},{"$f":"SUM(AJ90:AJ109)","v":5.2884886542110152E-11},{"$f":"SUM(AK90:AK109)","v":5.2884886542110152E-11},{"$f":"SUM(AL90:AL109)","v":5.2884886542110152E-11},{"$f":"SUM(AM90:AM109)","v":5.2884886542110152E-11},{"$f":"SUM(AN90:AN109)","v":2.8304785707651375E-9},{"$f":"SUM(AO90:AO109)","v":5.2884886542110152E-11},{"$f":"SUM(AP90:AP109)","v":5.2884886542110152E-11}]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-7.1072924515468419E-9}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W114:AP114)","v":128033598.54559799},null,null,null,null,null,{"$f":"W14-W90","v":1522785.8062924002},2707153.201774165,6760203.7782389689,6639165.8458903655,5946907.6829558425,17797183.656650275,7122183.6566502796,22418389.394169327,8560613.556601109,11352057.215488272,4172183.6566502796,952689.42129831295,25623299.770535786,952689.42129831295,952689.42129831295,952689.42129831295,952689.42129831295,50989368.946312189,952689.42129831295,952689.42129831295]
[null,null,null,null,{"$f":"E91","v":0},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Ballarat!W134:AP134)","v":128033598.54559799},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},{"$f":"SUM(T114:T133)","v":0},{"$f":"SUM(U114:U133)","v":0},{"$f":"SUM(V114:V133)","v":0},{"$f":"SUM(W114:W133)","v":1522785.8062924002},{"$f":"SUM(X114:X133)","v":2707153.201774165},{"$f":"SUM(Y114:Y133)","v":6760203.7782389689},{"$f":"SUM(Z114:Z133)","v":6639165.8458903655},{"$f":"SUM(AA114:AA133)","v":5946907.6829558425},{"$f":"SUM(AB114:AB133)","v":17797183.656650275},{"$f":"SUM(AC114:AC133)","v":7122183.6566502796},{"$f":"SUM(AD114:AD133)","v":22418389.394169327},{"$f":"SUM(AE114:AE133)","v":8560613.556601109},{"$f":"SUM(AF114:AF133)","v":11352057.215488272},{"$f":"SUM(AG114:AG133)","v":4172183.6566502796},{"$f":"SUM(AH114:AH133)","v":952689.42129831295},{"$f":"SUM(AI114:AI133)","v":25623299.770535786},{"$f":"SUM(AJ114:AJ133)","v":952689.42129831295},{"$f":"SUM(AK114:AK133)","v":952689.42129831295},{"$f":"SUM(AL114:AL133)","v":952689.42129831295},{"$f":"SUM(AM114:AM133)","v":952689.42129831295},{"$f":"SUM(AN114:AN133)","v":50989368.946312189},{"$f":"SUM(AO114:AO133)","v":952689.42129831295},{"$f":"SUM(AP114:AP133)","v":952689.42129831295}]
[]
[]
["End"]

{"sheet":"Avoca","index":13,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Avoca"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"Avoca"},"water ",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Avoca!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Avoca"},null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Avoca!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Avoca!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Avoca!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Avoca!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Avoca!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Avoca!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Avoca!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Avoca!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Avoca!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Avoca!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Avoca!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Avoca!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Avoca!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Avoca!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Avoca!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Avoca!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Avoca!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Avoca!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Avoca",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Avoca!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Avoca"},{"$f":"A2","v":"Avoca"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Avoca"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Avoca"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoca","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoca","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"Avoca","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoca","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Avoca"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Avoca"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Avoca NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Avoca NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"Avoca NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W110:AP110)","v":0},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":0},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Avoca!W134:AP134)","v":0},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"Beaufort","index":14,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Beaufort"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"Beaufort"},"water ",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Beaufort!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Beaufort"},null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Beaufort!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Beaufort!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Beaufort!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Beaufort!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Beaufort!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Beaufort!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Beaufort!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Beaufort!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Beaufort!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Beaufort!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Beaufort!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Beaufort!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Beaufort!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Beaufort!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Beaufort!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Beaufort!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Beaufort!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Beaufort!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Beaufort",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Beaufort!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Beaufort"},{"$f":"A2","v":"Beaufort"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Beaufort"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Beaufort"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Beaufort","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Beaufort","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"Beaufort","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Beaufort","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Beaufort"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Beaufort"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Beaufort NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Beaufort NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"Beaufort NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W110:AP110)","v":0},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":0},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Beaufort!W134:AP134)","v":0},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"Daylesford","index":15,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Daylesford"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"Daylesford"},"water ",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W14:AP14)","v":1870430.8264765537},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":56565.760279235321},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":48763.586447616653},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":48763.586447616653},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":48763.586447616653},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":59555.99997789615},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":102436.26158533222},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":656446.82280634623},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":111156.31388016985},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":258652.63212732293},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":798273.30864129751},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":44876.722757174917},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Daylesford!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":44876.722757174917}]
[null,null,null,{"$f":"$A$2","v":"Daylesford"},null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Daylesford!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Daylesford!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Daylesford!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Daylesford!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Daylesford!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Daylesford!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Daylesford!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Daylesford!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Daylesford!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Daylesford!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Daylesford!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Daylesford!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Daylesford!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Daylesford!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Daylesford!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Daylesford!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Daylesford!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Daylesford!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Daylesford",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Daylesford!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W34:AP34)","v":1870430.8264765537},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,56565.760279235321,48763.586447616653,48763.586447616653,48763.586447616653,59555.99997789615,102436.26158533222,656446.82280634623,111156.31388016985,44876.722757174917,44876.722757174917,44876.722757174917,44876.722757174917,258652.63212732293,44876.722757174917,44876.722757174917,44876.722757174917,44876.722757174917,798273.30864129751,44876.722757174917,44876.722757174917]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Daylesford"},{"$f":"A2","v":"Daylesford"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W38:AP38)","v":355431.56873832864},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":22196.28658649413},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":22407.36698088668},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":22620.454690003848},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":22835.568802839734},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":23052.728589919367},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":23271.953505025005},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":23493.263186938857},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":23716.677461202391},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":23942.216341892352},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":24169.900033413684},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":24399.748932309489},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":24631.783629088222},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":24866.024910068234},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":25102.493759239871},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":25341.211360145284},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":25582.199097776098},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":25825.478560489155},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":26071.071541940444},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":26319.000043037453},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":26569.28627391006}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W42:AP42)","v":1870430.8264765537},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,56565.760279235321,48763.586447616653,48763.586447616653,48763.586447616653,59555.99997789615,102436.26158533222,656446.82280634623,111156.31388016985,44876.722757174917,44876.722757174917,44876.722757174917,44876.722757174917,258652.63212732293,44876.722757174917,44876.722757174917,44876.722757174917,44876.722757174917,798273.30864129751,44876.722757174917,44876.722757174917]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W43:AP43)","v":355431.56873832864},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,22196.28658649413,22407.36698088668,22620.454690003848,22835.568802839734,23052.728589919367,23271.953505025005,23493.263186938857,23716.677461202391,23942.216341892352,24169.900033413684,24399.748932309489,24631.783629088222,24866.024910068234,25102.493759239871,25341.211360145284,25582.199097776098,25825.478560489155,26071.071541940444,26319.000043037453,26569.28627391006]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W44:AP44)","v":2225862.3952148822},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,78762.046865729455,71170.95342850333,71384.041137620501,71599.155250456388,82608.728567815517,125708.21509035723,679940.08599328506,134872.99134137225,68818.939099067269,69046.622790588604,69276.471689484402,69508.506386263136,283518.65703739115,69979.216516414788,70217.934117320197,70458.921854951011,70702.201317664076,824344.38018323795,71195.722800212374,71446.009031084977]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Daylesford"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W49:AP49)","v":3783303.6207209006},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":205826.04001227906},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":210971.69101258507},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":216245.98328789967},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":221652.13287009689},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":227193.43619185052},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":232873.27209664675},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":238695.10389906185},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":244662.48149653885},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":250779.04353395299},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":257048.51962230078},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":263474.73261285783},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":270061.60092817986},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":276813.14095138398},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":283733.46947516862},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":290826.80621204752},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":298097.47636734939},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":305549.91327653313},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":313188.66110844654},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":321018.37763615802},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":329043.83707706234}]
[null,null,null,{"$f":"$A$2","v":"Daylesford"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W50:AP50)","v":2225862.3952148822},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":139002.50842001822},{"$f":"IFERROR($Q$73*X63,0)","v":140324.38287791572},141658.82798725,143005.9632913571,144365.90947039129,145738.78835214017,147124.7229229428,148523.83733870144,149936.25693600471,151362.10824335981,152801.51899252317,154254.61812994225,155721.5358283089,157202.40349822157,158697.35379995476,160206.52065534843,161730.03925979571,163268.04609436588,164820.67893801688,166388.07687995207]
[null,null,null,"Daylesford","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W51:AP51)","v":-355431.56873832864},null,null,null,null,null,{"$f":"-W38","v":-22196.28658649413},{"$f":"-X38","v":-22407.36698088668},-22620.454690003848,-22835.568802839734,-23052.728589919367,-23271.953505025005,-23493.263186938857,-23716.677461202391,-23942.216341892352,-24169.900033413684,-24399.748932309489,-24631.783629088222,-24866.024910068234,-25102.493759239871,-25341.211360145284,-25582.199097776098,-25825.478560489155,-26071.071541940444,-26319.000043037453,-26569.28627391006]
[null,null,null,"Daylesford","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W52:AP52)","v":-422106.14829244878},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-21938.46341115993},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-22596.617313494724},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":-23274.515832899564},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":-23972.751307886549},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-24691.933847123146},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-25432.691862536845},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-26195.672618412951},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":-26981.542796965343},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":-27790.9890808743},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":-28624.718753300531},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":-29483.460315899552},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":-30367.96412537654},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-31279.003049137842},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-32217.373140611977},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":-33183.894334830336},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":-34179.411164875251},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-35204.793499821506},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-36260.937304816151},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":-37348.765423960642},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":-38469.228386679461}]
[null,null,null,"Daylesford","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W53:AP53)","v":5231628.2989050057},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":300693.79843464325},{"$f":"SUM(X49:X52)","v":306292.08959611942},312009.84075224632,317849.7760507277,323814.68322519923,329907.4150812251,336130.89101665287,342488.09857707261,348982.09504719102,355616.00907894637,362393.04235717194,369316.4713036574,376389.64882048679,383616.00607353833,390999.05431702663,398542.38676004647,406249.68047601817,414124.69835605583,422171.2911071768,430393.39929642493]
[null,null,null,"Daylesford","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W54:AP54)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All tax excluded from the model"]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Daylesford"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W60:AP60)","v":463.64447492023442},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":28.954056264908104},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":29.229401133602551},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":29.507364453957507},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":29.787971126706907},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":30.071246289382543},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":30.357215318566887},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":30.645903832167278},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":30.937337691709672},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":31.231543004655578},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":31.52854612674173},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":31.828373664340234},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":32.131052476841887},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":32.436609679062713},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":32.745072643673211},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":33.056469003649909},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":33.370826654751909},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":33.688173758017911},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":34.008538742291421},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":34.331950306764611},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":34.658437423552186}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Daylesford"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W63:AP63)","v":463.64447492023442},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,28.954056264908104,29.229401133602551,29.507364453957507,29.787971126706907,30.071246289382543,30.357215318566887,30.645903832167278,30.937337691709672,31.231543004655578,31.52854612674173,31.828373664340234,32.131052476841887,32.436609679062713,32.745072643673211,33.056469003649909,33.370826654751909,33.688173758017911,34.008538742291421,34.331950306764611,34.658437423552186]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Daylesford NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":2225862.3952148822}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":463.64447492023442}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Daylesford NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":4800.7956863884128}]
[null,null,null,{"$f":"B65","v":"Daylesford NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":4800.7956863884128}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W90:AP90)","v":891959.10994474194},null,null,null,null,null,{"$f":"$Q$87*W14","v":26974.718593073201},23254.067752649313,23254.067752649313,23254.067752649313,28400.685008074641,48849.150375604659,313042.16948743811,53007.51323697107,21400.52501333625,21400.52501333625,21400.52501333625,21400.52501333625,123344.61572778386,21400.52501333625,21400.52501333625,21400.52501333625,21400.52501333625,380675.47849905014,21400.52501333625,21400.52501333625]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W110:AP110)","v":891959.10994474194},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,26974.718593073201,23254.067752649313,23254.067752649313,23254.067752649313,28400.685008074641,48849.150375604659,313042.16948743811,53007.51323697107,21400.52501333625,21400.52501333625,21400.52501333625,21400.52501333625,123344.61572778386,21400.52501333625,21400.52501333625,21400.52501333625,21400.52501333625,380675.47849905014,21400.52501333625,21400.52501333625]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-891959.10994474194}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W114:AP114)","v":978471.71653181175},null,null,null,null,null,{"$f":"W14-W90","v":29591.04168616212},25509.518694967341,25509.518694967341,25509.518694967341,31155.314969821509,53587.111209727562,343404.65331890812,58148.800643198781,23476.197743838668,23476.197743838668,23476.197743838668,23476.197743838668,135308.01639953908,23476.197743838668,23476.197743838668,23476.197743838668,23476.197743838668,417597.83014224737,23476.197743838668,23476.197743838668]
[null,null,null,null,{"$f":"E91","v":0},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Daylesford!W134:AP134)","v":978471.71653181175},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,29591.04168616212,25509.518694967341,25509.518694967341,25509.518694967341,31155.314969821509,53587.111209727562,343404.65331890812,58148.800643198781,23476.197743838668,23476.197743838668,23476.197743838668,23476.197743838668,135308.01639953908,23476.197743838668,23476.197743838668,23476.197743838668,23476.197743838668,417597.83014224737,23476.197743838668,23476.197743838668]
[]
[]
["End"]

{"sheet":"Maryborough","index":16,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Maryborough"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"Maryborough"},"water ",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W14:AP14)","v":8721259.0386132784},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":115243.54568102732},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":99347.884207782176},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":99347.884207782176},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":99347.884207782176},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":164102.36538945913},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":2660742.029535416},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":1095842.0676448897},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":8002986.7270237654},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":91429.030981835487},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Maryborough!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":91429.030981835487}]
[null,null,null,{"$f":"$A$2","v":"Maryborough"},null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Maryborough!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Maryborough!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Maryborough!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Maryborough!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Maryborough!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Maryborough!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Maryborough!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Maryborough!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Maryborough!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Maryborough!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Maryborough!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Maryborough!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Maryborough!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Maryborough!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Maryborough!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Maryborough!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Maryborough!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Maryborough!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Maryborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Maryborough!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W34:AP34)","v":8721259.0386132784},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,115243.54568102732,99347.884207782176,99347.884207782176,99347.884207782176,164102.36538945913,91429.030981835487,91429.030981835487,2660742.029535416,91429.030981835487,91429.030981835487,91429.030981835487,91429.030981835487,1095842.0676448897,91429.030981835487,91429.030981835487,91429.030981835487,91429.030981835487,8002986.7270237654,91429.030981835487,91429.030981835487]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Maryborough"},{"$f":"A2","v":"Maryborough"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W38:AP38)","v":716527.91694412858},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":45221.327434695806},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":45596.531074567014},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":45974.8477980065},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":46356.303434426009},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":46740.924027545225},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":47128.735837169887},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":47519.765340984668},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":47914.039236360935},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":48311.584442179497},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":48712.428100668469},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":49116.597579256406},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":49524.120472440809},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":49935.024603672115},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":50349.33802725334},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":50767.089030255462},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":51188.306134448721},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":51613.01809824993},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":52041.253918685936},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":52473.04283337338},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":52908.414322514895}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W42:AP42)","v":8721259.0386132784},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,115243.54568102732,99347.884207782176,99347.884207782176,99347.884207782176,164102.36538945913,91429.030981835487,91429.030981835487,2660742.029535416,91429.030981835487,91429.030981835487,91429.030981835487,91429.030981835487,1095842.0676448897,91429.030981835487,91429.030981835487,91429.030981835487,91429.030981835487,8002986.7270237654,91429.030981835487,91429.030981835487]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W43:AP43)","v":716527.91694412858},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,45221.327434695806,45596.531074567014,45974.8477980065,46356.303434426009,46740.924027545225,47128.735837169887,47519.765340984668,47914.039236360935,48311.584442179497,48712.428100668469,49116.597579256406,49524.120472440809,49935.024603672115,50349.33802725334,50767.089030255462,51188.306134448721,51613.01809824993,52041.253918685936,52473.04283337338,52908.414322514895]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W44:AP44)","v":9437786.9555574059},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,160464.87311572314,144944.41528234919,145322.73200578868,145704.18764220818,210843.28941700436,138557.76681900537,138948.79632282016,2708656.0687717772,139740.61542401498,140141.45908250395,140545.6285610919,140953.15145427629,1145777.0922485618,141778.36900908884,142196.12001209095,142617.33711628421,143042.04908008542,8055027.9809424514,143902.07381520886,144337.44530435037]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Maryborough"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W49:AP49)","v":7707866.4104828909},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":419337.11360735376},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":429820.54144753562},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":440566.05498372391},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":451580.20635831653},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":462869.71151727688},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":474441.4543052087},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":486302.49066283676},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":498460.05292940856},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":510921.55425264523},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":523694.5931089592},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":536786.95793668216},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":550206.63188510039},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":563961.79768222722},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":578060.84262428293},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":592512.36368988932},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":607325.17278213799},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":622508.30210169149},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":638071.00965423393},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":654022.78489559039},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":670373.35451798094}]
[null,null,null,{"$f":"$A$2","v":"Maryborough"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W50:AP50)","v":9437786.9555574059},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":595635.20706401009},{"$f":"IFERROR($Q$73*X63,0)","v":600577.22248911334},605560.24206604378,610584.60600831208,615650.65735221806,620758.74198022764,625909.20864464517,631102.4089913494,636338.69758387597,641618.43192756351,646941.97249402583,652309.68274568778,657721.92916067806,663179.08125778614,668681.51162172365,674229.59592856537,679823.71297138976,685464.24468611937,691151.57617764629,696886.09574607213]
[null,null,null,"Maryborough","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W51:AP51)","v":-716527.91694412858},null,null,null,null,null,{"$f":"-W38","v":-45221.327434695806},{"$f":"-X38","v":-45596.531074567014},-45974.8477980065,-46356.303434426009,-46740.924027545225,-47128.735837169887,-47519.765340984668,-47914.039236360935,-48311.584442179497,-48712.428100668469,-49116.597579256406,-49524.120472440809,-49935.024603672115,-50349.33802725334,-50767.089030255462,-51188.306134448721,-51613.01809824993,-52041.253918685936,-52473.04283337338,-52908.414322514895]
[null,null,null,"Maryborough","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W52:AP52)","v":-744939.47527571546},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-38717.340384585259},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-39878.860596122817},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":-41075.226414006502},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":-42307.483206426688},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-43576.707702619489},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-44884.008933698082},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-46230.529201709025},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":-47617.445077760305},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":-49045.968430093104},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":-50517.347482995909},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":-52032.867907485786},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":-53593.853944710369},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-55201.669563051684},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-56857.719649943239},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":-58563.451239441536},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":-60320.354776624787},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-62129.96541992353},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-63993.864382521242},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":-65913.680313996883},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":-67891.090723416797}]
[null,null,null,"Maryborough","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W53:AP53)","v":15684185.973820454},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":931033.65285208286},{"$f":"SUM(X49:X52)","v":944922.37226595916},959076.22283775464,973501.02572577586,988202.73713933013,1003187.4515145684,1018461.4047647885,1034030.9776066368,1049902.6989642486,1066083.2494528585,1082579.4649439659,1099398.3402136371,1116547.0326761815,1134032.8662048725,1151863.335041916,1170046.1077996299,1188589.0315549078,1207500.1360391462,1226787.6379258663,1246459.9452181214]
[null,null,null,"Maryborough","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W54:AP54)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All tax excluded from the model"]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Maryborough"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W60:AP60)","v":815.48949166529542},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":51.466965138533851},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":51.89398915017955},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":52.324556201638188},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":52.758695689689375},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":53.19643725502101},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":53.637810784249268},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":54.082846411964056},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":54.53157452277992},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":54.984025753416972},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":55.440230994787271},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":55.900221394109394},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":56.364028357028474},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":56.831683549767149},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":57.30321890128198},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":57.778666605446233},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":58.258059123248131},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":58.741429185006382},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":59.228809792602988},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":59.720234221740611},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":60.215736024209946}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Maryborough"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W63:AP63)","v":815.48949166529542},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,51.466965138533851,51.89398915017955,52.324556201638188,52.758695689689375,53.19643725502101,53.637810784249268,54.082846411964056,54.53157452277992,54.984025753416972,55.440230994787271,55.900221394109394,56.364028357028474,56.831683549767149,57.30321890128198,57.778666605446233,58.258059123248131,58.741429185006382,59.228809792602988,59.720234221740611,60.215736024209946]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Maryborough NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":9437786.9555574059}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":815.48949166529542}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Maryborough NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":11573.15581870305}]
[null,null,null,{"$f":"B65","v":"Maryborough NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":11573.15581870305}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W90:AP90)","v":4158938.3256331524},null,null,null,null,null,{"$f":"$Q$87*W14","v":54956.606241441164},47376.384690897561,47376.384690897561,47376.384690897561,78256.088223449507,43600.092525897249,43600.092525897249,1268837.6703711932,43600.092525897249,43600.092525897249,43600.092525897249,43600.092525897249,522578.16833452083,43600.092525897249,43600.092525897249,43600.092525897249,43600.092525897249,3816413.2118067299,43600.092525897249,43600.092525897249]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W110:AP110)","v":4158938.3256331524},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,54956.606241441164,47376.384690897561,47376.384690897561,47376.384690897561,78256.088223449507,43600.092525897249,43600.092525897249,1268837.6703711932,43600.092525897249,43600.092525897249,43600.092525897249,43600.092525897249,522578.16833452083,43600.092525897249,43600.092525897249,43600.092525897249,43600.092525897249,3816413.2118067299,43600.092525897249,43600.092525897249]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-4158938.3256331524}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W114:AP114)","v":4562320.7129801232},null,null,null,null,null,{"$f":"W14-W90","v":60286.939439586153},51971.499516884614,51971.499516884614,51971.499516884614,85846.277166009619,47828.938455938238,47828.938455938238,1391904.3591642228,47828.938455938238,47828.938455938238,47828.938455938238,47828.938455938238,573263.89931036881,47828.938455938238,47828.938455938238,47828.938455938238,47828.938455938238,4186573.5152170355,47828.938455938238,47828.938455938238]
[null,null,null,null,{"$f":"E91","v":0},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Maryborough!W134:AP134)","v":4562320.7129801232},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,60286.939439586153,51971.499516884614,51971.499516884614,51971.499516884614,85846.277166009619,47828.938455938238,47828.938455938238,1391904.3591642228,47828.938455938238,47828.938455938238,47828.938455938238,47828.938455938238,573263.89931036881,47828.938455938238,47828.938455938238,47828.938455938238,47828.938455938238,4186573.5152170355,47828.938455938238,47828.938455938238]
[]
[]
["End"]

{"sheet":"Remainder","index":17,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Remainder"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"Remainder"},"water ",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W14:AP14)","v":2527473.0437509837},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":77352.350206031348},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":66683.060522440821},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":66683.060522440821},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":66683.060522440821},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":66683.060522440821},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":467475.65232134738},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":1906464.1230252797},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":107728.53464536424},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":61367.865607673179},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Remainder!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":61367.865607673179}]
[null,null,null,{"$f":"$A$2","v":"Remainder"},null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Remainder!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Remainder!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Remainder!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Remainder!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Remainder!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Remainder!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Remainder!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Remainder!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Remainder!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Remainder!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Remainder!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Remainder!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Remainder!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Remainder!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Remainder!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Remainder!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Remainder!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Remainder!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Remainder",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Remainder!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W34:AP34)","v":2527473.0437509837},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,77352.350206031348,66683.060522440821,66683.060522440821,66683.060522440821,66683.060522440821,61367.865607673179,61367.865607673179,467475.65232134738,61367.865607673179,61367.865607673179,61367.865607673179,61367.865607673179,1906464.1230252797,61367.865607673179,61367.865607673179,61367.865607673179,61367.865607673179,107728.53464536424,61367.865607673179,61367.865607673179]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Remainder"},{"$f":"A2","v":"Remainder"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W38:AP38)","v":486070.64477190282},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":30364.242587477853},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":30651.885763514569},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":30942.253808992111},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":31235.372536841529},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":31531.26800452207},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":31829.966516337608},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":32131.494625775038},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":32435.879137864798},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":32743.147111563776},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":33053.32586216076},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":33366.442963704707},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":33682.526251456002},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":34001.603824360929},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":34323.704047549589},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":34648.855554857495},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":34977.087251371035},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":35308.428315997058},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":35642.908204056788},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":35980.556649904342},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":36321.40366957002}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W42:AP42)","v":2527473.0437509837},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,77352.350206031348,66683.060522440821,66683.060522440821,66683.060522440821,66683.060522440821,61367.865607673179,61367.865607673179,467475.65232134738,61367.865607673179,61367.865607673179,61367.865607673179,61367.865607673179,1906464.1230252797,61367.865607673179,61367.865607673179,61367.865607673179,61367.865607673179,107728.53464536424,61367.865607673179,61367.865607673179]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W43:AP43)","v":486070.64477190282},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,30364.242587477853,30651.885763514569,30942.253808992111,31235.372536841529,31531.26800452207,31829.966516337608,32131.494625775038,32435.879137864798,32743.147111563776,33053.32586216076,33366.442963704707,33682.526251456002,34001.603824360929,34323.704047549589,34648.855554857495,34977.087251371035,35308.428315997058,35642.908204056788,35980.556649904342,36321.40366957002]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W44:AP44)","v":3013543.6885228865},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,107716.5927935092,97334.94628595539,97625.314331432935,97918.433059282353,98214.328526962898,93197.832124010791,93499.360233448213,499911.53145921219,94111.012719236955,94421.191469833939,94734.308571377886,95050.391859129188,1940465.7268496407,95691.56965522276,96016.721162530681,96344.952859044221,96676.293923670237,143371.44284942103,97348.42225757752,97689.269277243206]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Remainder"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W49:AP49)","v":5173578.9488394298},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":281462.2812449832},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":288498.83827610646},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":295711.30923300906},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":303104.09196383395},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":310681.69426293141},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":318448.73661950463},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":326409.95503499085},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":334570.20391086623},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":342934.45900863881},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":351507.82048385334},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":360295.51599594904},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":369302.90389584855},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":378535.47649324423},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":387998.86340557539},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":397698.83499071433},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":407641.30586548313},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":417832.33851212019},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":428278.14697492332},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":438985.10064929689},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":449959.72816552984}]
[null,null,null,{"$f":"$A$2","v":"Remainder"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W50:AP50)","v":3013543.6885228865},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":188872.1382850337},190590.12674731857,192323.74210080891,194073.12648832539,195838.42334562779,197619.77741317646,199417.33474798428,201231.24273561838,203061.6501022609,204908.70692692837,206772.56465374114,208653.37610437398,210551.29549057514,212466.4784268029,214399.08194298937,216349.26449742669,218317.18598973946,220303.00777401586,222306.89267201591,224329.00498654298]
[null,null,null,"Remainder","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W51:AP51)","v":-486070.64477190282},null,null,null,null,null,{"$f":"-W38","v":-30364.242587477853},{"$f":"-X38","v":-30651.885763514569},-30942.253808992111,-31235.372536841529,-31531.26800452207,-31829.966516337608,-32131.494625775038,-32435.879137864798,-32743.147111563776,-33053.32586216076,-33366.442963704707,-33682.526251456002,-34001.603824360929,-34323.704047549589,-34648.855554857495,-34977.087251371035,-35308.428315997058,-35642.908204056788,-35980.556649904342,-36321.40366957002]
[null,null,null,"Remainder","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W52:AP52)","v":-320316.10805942066},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-16648.047523340145},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-17147.488949040348},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":-17661.91361751156},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":-18191.771026036902},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-18737.52415681801},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-19299.649881522553},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-19878.639377968233},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":-20474.998559307282},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":-21089.248516086496},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":-21721.925971569093},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":-22373.58375071617},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":-23044.791263237657},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-23736.135001134789},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-24448.219051168835},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":-25181.665622703898},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":-25937.11559138502},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-26715.22905912657},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-27516.685930900367},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":-28342.186508827377},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":-29192.452104092205}]
[null,null,null,"Remainder","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W53:AP53)","v":7380735.8845309941},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":423322.1294191989},{"$f":"SUM(X49:X52)","v":431289.59031087015},439430.88390731433,447750.07488928089,456251.32544721913,464938.89763482095,473817.15577923186,482890.56894931244,492163.71348324948,501641.27557705186,511328.05393526936,521228.96248552884,531349.03315832361,541693.41873365978,552267.39575614233,563076.36752015376,574125.86712673609,585421.56061398203,596969.2501625811,608774.87737841066]
[null,null,null,"Remainder","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W54:AP54)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All tax excluded from the model"]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Remainder"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W60:AP60)","v":604.25974897053663},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":37.871636406765901},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":38.2161183138669},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":38.56373364206047},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":38.914510893068837},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":39.268478827867511},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":39.625666469043608},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":39.986103103172354},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":40.349818283223613},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":40.716841830980229},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":41.087203839488211},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":41.46093467551691},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":41.838064982055585},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":42.218625680823607},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":42.602647974804313},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":42.990163350804323},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":43.381203582037415},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":43.775800730725678},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":44.173987150732501},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":44.575795490211021},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":44.981258694285316}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Remainder"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W63:AP63)","v":604.25974897053663},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,37.871636406765901,38.2161183138669,38.56373364206047,38.914510893068837,39.268478827867511,39.625666469043608,39.986103103172354,40.349818283223613,40.716841830980229,41.087203839488211,41.46093467551691,41.838064982055585,42.218625680823607,42.602647974804313,42.990163350804323,43.381203582037415,43.775800730725678,44.173987150732501,44.575795490211021,44.981258694285316]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Remainder NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":3013543.6885228865}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":604.25974897053663}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Remainder NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":4987.1660219913556}]
[null,null,null,{"$f":"B65","v":"Remainder NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":4987.1660219913556}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W90:AP90)","v":1205285.2073445627},null,null,null,null,null,{"$f":"$Q$87*W14","v":36887.294876269814},31799.392134715359,31799.392134715359,31799.392134715359,31799.392134715359,29264.71592095248,29264.71592095248,222926.80427581343,29264.71592095248,29264.71592095248,29264.71592095248,29264.71592095248,909142.43833252357,29264.71592095248,29264.71592095248,29264.71592095248,29264.71592095248,51372.895761635846,29264.71592095248,29264.71592095248]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W110:AP110)","v":1205285.2073445627},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,36887.294876269814,31799.392134715359,31799.392134715359,31799.392134715359,31799.392134715359,29264.71592095248,29264.71592095248,222926.80427581343,29264.71592095248,29264.71592095248,29264.71592095248,29264.71592095248,909142.43833252357,29264.71592095248,29264.71592095248,29264.71592095248,29264.71592095248,51372.895761635846,29264.71592095248,29264.71592095248]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-1205285.2073445627}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"water "},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W114:AP114)","v":1322187.8364064209},null,null,null,null,null,{"$f":"W14-W90","v":40465.055329761533},34883.668387725462,34883.668387725462,34883.668387725462,34883.668387725462,32103.149686720699,32103.149686720699,244548.84804553396,32103.149686720699,32103.149686720699,32103.149686720699,32103.149686720699,997321.68469275616,32103.149686720699,32103.149686720699,32103.149686720699,32103.149686720699,56355.638883728396,32103.149686720699,32103.149686720699]
[null,null,null,null,{"$f":"E91","v":0},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Remainder!W134:AP134)","v":1322187.8364064209},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,40465.055329761533,34883.668387725462,34883.668387725462,34883.668387725462,34883.668387725462,32103.149686720699,32103.149686720699,244548.84804553396,32103.149686720699,32103.149686720699,32103.149686720699,32103.149686720699,997321.68469275616,32103.149686720699,32103.149686720699,32103.149686720699,32103.149686720699,56355.638883728396,32103.149686720699,32103.149686720699]
[]
[]
["End"]

{"sheet":"System7","index":18,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System7"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"System7"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System7"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System7"},{"$f":"A2","v":"System7"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System7"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System7"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System7","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System7","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System7","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System7","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System7"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System7"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System7 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System7 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System7 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W110:AP110)","v":0},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W134:AP134)","v":0},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"System8","index":19,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System8"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"System8"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System8"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System8"},{"$f":"A2","v":"System8"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System8"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System8"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System8","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System8","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System8","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System8","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System8"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System8"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System8 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System8 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System8 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W110:AP110)","v":0},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W134:AP134)","v":0},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"System9","index":20,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System9"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"System9"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System9"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System9"},{"$f":"A2","v":"System9"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System9"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System9"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System9","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System9","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System9","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System9","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System9"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System9"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System9 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System9 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System9 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W110:AP110)","v":0},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W134:AP134)","v":0},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"System10","index":21,"n_rows":137,"n_cols":16384,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System10"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"System10"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System10"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System10"},{"$f":"A2","v":"System10"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System10"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System10"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System10","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System10","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System10","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System10","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System10"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Non-residential",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System10"},"Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System10 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System10 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System10 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,"$",1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W97:AP97)","v":0},null,null,null,null,null,{"$f":"$Q$87*W21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W110:AP110)","v":0},{"$f":"SUM(R90:R109)","v":0},{"$f":"SUM(S90:S109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W121:AP121)","v":0},null,null,null,null,null,{"$f":"W21-W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W134:AP134)","v":0},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"IFC","index":22,"n_rows":20,"n_cols":16384,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"CENTRAL HIGHLANDS WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"IFC"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental Financing Cost"]
[null,null,"Baseline Growth Capex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203,1204,1205,1206,1207,1208,1209,1210,1211,1212,1213,1214,1215,1216,1217,1218,1219,1220,1221,1222,1223,1224,1225,1226,1227,1228,1229,1230,1231,1232,1233,1234,1235,1236,1237,1238,1239,1240,1241,1242,1243,1244,1245,1246,1247,1248,1249,1250,1251,1252,1253,1254,1255,1256,1257,1258,1259,1260,1261,1262,1263,1264,1265,1266,1267,1268,1269,1270,1271,1272,1273,1274,1275,1276,1277,1278,1279,1280,1281,1282,1283,1284,1285,1286,1287,1288,1289,1290,1291,1292,1293,1294,1295,1296,1297,1298,1299,1300,1301,1302,1303,1304,1305,1306,1307,1308,1309,1310,1311,1312,1313,1314,1315,1316,1317,1318,1319,1320,1321,1322,1323,1324,1325,1326,1327,1328,1329,1330,1331,1332,1333,1334,1335,1336,1337,1338,1339,1340,1341,1342,1343,1344,1345,1346,1347,1348,1349,1350,1351,1352,1353,1354,1355,1356,1357,1358,1359,1360,1361,1362,1363,1364,1365,1366,1367,1368,1369,1370,1371,1372,1373,1374,1375,1376,1377,1378,1379,1380,1381,1382,1383,1384,1385,1386,1387,1388,1389,1390,1391,1392,1393,1394,1395,1396,1397,1398,1399,1400,1401,1402,1403,1404,1405,1406,1407,1408,1409,1410,1411,1412,1413,1414,1415,1416,1417,1418,1419,1420,1421,1422,1423,1424,1425,1426,1427,1428,1429,1430,1431,1432,1433,1434,1435,1436,1437,1438,1439,1440,1441,1442,1443,1444,1445,1446,1447,1448,1449,1450,1451,1452,1453,1454,1455,1456,1457,1458,1459,1460,1461,1462,1463,1464,1465,1466,1467,1468,1469,1470,1471,1472,1473,1474,1475,1476,1477,1478,1479,1480,1481,1482,1483,1484,1485,1486,1487,1488,1489,1490,1491,1492,1493,1494,1495,1496,1497,1498,1499,1500,1501,1502,1503,1504,1505,1506,1507,1508,1509,1510,1511,1512,1513,1514,1515,1516,1517,1518,1519,1520,1521,1522,1523,1524,1525,1526,1527,1528,1529,1530,1531,1532,1533,1534,1535,1536,1537,1538,1539,1540,1541,1542,1543,1544,1545,1546,1547,1548,1549,1550,1551,1552,1553,1554,1555,1556,1557,1558,1559,1560,1561,1562,1563,1564,1565,1566,1567,1568,1569,1570,1571,1572,1573,1574,1575,1576,1577,1578,1579,1580,1581,1582,1583,1584,1585,1586,1587,1588,1589,1590,1591,1592,1593,1594,1595,1596,1597,1598,1599,1600,1601,1602,1603,1604,1605,1606,1607,1608,1609,1610,1611,1612,1613,1614,1615,1616,1617,1618,1619,1620,1621,1622,1623,1624,1625,1626,1627,1628,1629,1630,1631,1632,1633,1634,1635,1636,1637,1638,1639,1640,1641,1642,1643,1644,1645,1646,1647,1648,1649,1650,1651,1652,1653,1654,1655,1656,1657,1658,1659,1660,1661,1662,1663,1664,1665,1666,1667,1668,1669,1670,1671,1672,1673,1674,1675,1676,1677,1678,1679,1680,1681,1682,1683,1684,1685,1686,1687,1688,1689,1690,1691,1692,1693,1694,1695,1696,1697,1698,1699,1700,1701,1702,1703,1704,1705,1706,1707,1708,1709,1710,1711,1712,1713,1714,1715,1716,1717,1718,1719,1720,1721,1722,1723,1724,1725,1726,1727,1728,1729,1730,1731,1732,1733,1734,1735,1736,1737,1738,1739,1740,1741,1742,1743,1744,1745,1746,1747,1748,1749,1750,1751,1752,1753,1754,1755,1756,1757,1758,1759,1760,1761,1762,1763,1764,1765,1766,1767,1768,1769,1770,1771,1772,1773,1774,1775,1776,1777,1778,1779,1780,1781,1782,1783,1784,1785,1786,1787,1788,1789,1790,1791,1792,1793,1794,1795,1796,1797,1798,1799,1800,1801,1802,1803,1804,1805,1806,1807,1808,1809,1810,1811,1812,1813,1814,1815,1816,1817,1818,1819,1820,1821,1822,1823,1824,1825,1826,1827,1828,1829,1830,1831,1832,1833,1834,1835,1836,1837,1838,1839,1840,1841,1842,1843,1844,1845,1846,1847,1848,1849,1850,1851,1852,1853,1854,1855,1856,1857,1858,1859,1860,1861,1862,1863,1864,1865,1866,1867,1868,1869,1870,1871,1872,1873,1874,1875,1876,1877,1878,1879,1880,1881,1882,1883,1884,1885,1886,1887,1888,1889,1890,1891,1892,1893,1894,1895,1896,1897,1898,1899,1900,1901,1902,1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,2276,2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,2340,2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,2404,2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,2468,2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518,2519,2520,2521,2522,2523,2524,2525,2526,2527,2528,2529,2530,2531,2532,2533,2534,2535,2536,2537,2538,2539,2540,2541,2542,2543,2544,2545,2546,2547,2548,2549,2550,2551,2552,2553,2554,2555,2556,2557,2558,2559,2560,2561,2562,2563,2564,2565,2566,2567,2568,2569,2570,2571,2572,2573,2574,2575,2576,2577,2578,2579,2580,2581,2582,2583,2584,2585,2586,2587,2588,2589,2590,2591,2592,2593,2594,2595,2596,2597,2598,2599,2600,2601,2602,2603,2604,2605,2606,2607,2608,2609,2610,2611,2612,2613,2614,2615,2616,2617,2618,2619,2620,2621,2622,2623,2624,2625,2626,2627,2628,2629,2630,2631,2632,2633,2634,2635,2636,2637,2638,2639,2640,2641,2642,2643,2644,2645,2646,2647,2648,2649,2650,2651,2652,2653,2654,2655,2656,2657,2658,2659,2660,2661,2662,2663,2664,2665,2666,2667,2668,2669,2670,2671,2672,2673,2674,2675,2676,2677,2678,2679,2680,2681,2682,2683,2684,2685,2686,2687,2688,2689,2690,2691,2692,2693,2694,2695,2696,2697,2698,2699,2700,2701,2702,2703,2704,2705,2706,2707,2708,2709,2710,2711,2712,2713,2714,2715,2716,2717,2718,2719,2720,2721,2722,2723,2724,2725,2726,2727,2728,2729,2730,2731,2732,2733,2734,2735,2736,2737,2738,2739,2740,2741,2742,2743,2744,2745,2746,2747,2748,2749,2750,2751,2752,2753,2754,2755,2756,2757,2758,2759,2760,2761,2762,2763,2764,2765,2766,2767,2768,2769,2770,2771,2772,2773,2774,2775,2776,2777,2778,2779,2780,2781,2782,2783,2784,2785,2786,2787,2788,2789,2790,2791,2792,2793,2794,2795,2796,2797,2798,2799,2800,2801,2802,2803,2804,2805,2806,2807,2808,2809,2810,2811,2812,2813,2814,2815,2816,2817,2818,2819,2820,2821,2822,2823,2824,2825,2826,2827,2828,2829,2830,2831,2832,2833,2834,2835,2836,2837,2838,2839,2840,2841,2842,2843,2844,2845,2846,2847,2848,2849,2850,2851,2852,2853,2854,2855,2856,2857,2858,2859,2860,2861,2862,2863,2864,2865,2866,2867,2868,2869,2870,2871,2872,2873,2874,2875,2876,2877,2878,2879,2880,2881,2882,2883,2884,2885,2886,2887,2888,2889,2890,2891,2892,2893,2894,2895,2896,2897,2898,2899,2900,2901,2902,2903,2904,2905,2906,2907,2908,2909,2910,2911,2912,2913,2914,2915,2916,2917,2918,2919,2920,2921,2922,2923,2924,2925,2926,2927,2928,2929,2930,2931,2932,2933,2934,2935,2936,2937,2938,2939,2940,2941,2942,2943,2944,2945,2946,2947,2948,2949,2950,2951,2952,2953,2954,2955,2956,2957,2958,2959,2960,2961,2962,2963,2964,2965,2966,2967,2968,2969,2970,2971,2972,2973,2974,2975,2976,2977,2978,2979,2980,2981,2982,2983,2984,2985,2986,2987,2988,2989,2990,2991,2992,2993,2994,2995,2996,2997,2998,2999,3000,3001,3002,3003,3004,3005,3006,3007,3008,3009,3010,3011,3012,3013,3014,3015,3016,3017,3018,3019,3020,3021,3022,3023,3024,3025,3026,3027,3028,3029,3030,3031,3032,3033,3034,3035,3036,3037,3038,3039,3040,3041,3042,3043,3044,3045,3046,3047,3048,3049,3050,3051,3052,3053,3054,3055,3056,3057,3058,3059,3060,3061,3062,3063,3064,3065,3066,3067,3068,3069,3070,3071,3072,3073,3074,3075,3076,3077,3078,3079,3080,3081,3082,3083,3084,3085,3086,3087,3088,3089,3090,3091,3092,3093,3094,3095,3096,3097,3098,3099,3100,3101,3102,3103,3104,3105,3106,3107,3108,3109,3110,3111,3112,3113,3114,3115,3116,3117,3118,3119,3120,3121,3122,3123,3124,3125,3126,3127,3128,3129,3130,3131,3132,3133,3134,3135,3136,3137,3138,3139,3140,3141,3142,3143,3144,3145,3146,3147,3148,3149,3150,3151,3152,3153,3154,3155,3156,3157,3158,3159,3160,3161,3162,3163,3164,3165,3166,3167,3168,3169,3170,3171,3172,3173,3174,3175,3176,3177,3178,3179,3180,3181,3182,3183,3184,3185,3186,3187,3188,3189,3190,3191,3192,3193,3194,3195,3196,3197,3198,3199,3200,3201,3202,3203,3204,3205,3206,3207,3208,3209,3210,3211,3212,3213,3214,3215,3216,3217,3218,3219,3220,3221,3222,3223,3224,3225,3226,3227,3228,3229,3230,3231,3232,3233,3234,3235,3236,3237,3238,3239,3240,3241,3242,3243,3244,3245,3246,3247,3248,3249,3250,3251,3252,3253,3254,3255,3256,3257,3258,3259,3260,3261,3262,3263,3264,3265,3266,3267,3268,3269,3270,3271,3272,3273,3274,3275,3276,3277,3278,3279,3280,3281,3282,3283,3284,3285,3286,3287,3288,3289,3290,3291,3292,3293,3294,3295,3296,3297,3298,3299,3300,3301,3302,3303,3304,3305,3306,3307,3308,3309,3310,3311,3312,3313,3314,3315,3316,3317,3318,3319,3320,3321,3322,3323,3324,3325,3326,3327,3328,3329,3330,3331,3332,3333,3334,3335,3336,3337,3338,3339,3340,3341,3342,3343,3344,3345,3346,3347,3348,3349,3350,3351,3352,3353,3354,3355,3356,3357,3358,3359,3360,3361,3362,3363,3364,3365,3366,3367,3368,3369,3370,3371,3372,3373,3374,3375,3376,3377,3378,3379,3380,3381,3382,3383,3384,3385,3386,3387,3388,3389,3390,3391,3392,3393,3394,3395,3396,3397,3398,3399,3400,3401,3402,3403,3404,3405,3406,3407,3408,3409,3410,3411,3412,3413,3414,3415,3416,3417,3418,3419,3420,3421,3422,3423,3424,3425,3426,3427,3428,3429,3430,3431,3432,3433,3434,3435,3436,3437,3438,3439,3440,3441,3442,3443,3444,3445,3446,3447,3448,3449,3450,3451,3452,3453,3454,3455,3456,3457,3458,3459,3460,3461,3462,3463,3464,3465,3466,3467,3468,3469,3470,3471,3472,3473,3474,3475,3476,3477,3478,3479,3480,3481,3482,3483,3484,3485,3486,3487,3488,3489,3490,3491,3492,3493,3494,3495,3496,3497,3498,3499,3500,3501,3502,3503,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3515,3516,3517,3518,3519,3520,3521,3522,3523,3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563,3564,3565,3566,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605,3606,3607,3608,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3643,3644,3645,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684,3685,3686,3687,3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727,3728,3729,3730,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769,3770,3771,3772,3773,3774,3775,3776,3777,3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817,3818,3819,3820,3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860,3861,3862,3863,3864,3865,3866,3867,3868,3869,3870,3871,3872,3873,3874,3875,3876,3877,3878,3879,3880,3881,3882,3883,3884,3885,3886,3887,3888,3889,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908,3909,3910,3911,3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931,3932,3933,3934,3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954,3955,3956,3957,3958,3959,3960,3961,3962,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982,3983,3984,3985,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004,4005,4006,4007,4008,4009,4010,4011,4012,4013,4014,4015,4016,4017,4018,4019,4020,4021,4022,4023,4024,4025,4026,4027,4028,4029,4030,4031,4032,4033,4034,4035,4036,4037,4038,4039,4040,4041,4042,4043,4044,4045,4046,4047,4048,4049,4050,4051,4052,4053,4054,4055,4056,4057,4058,4059,4060,4061,4062,4063,4064,4065,4066,4067,4068,4069,4070,4071,4072,4073,4074,4075,4076,4077,4078,4079,4080,4081,4082,4083,4084,4085,4086,4087,4088,4089,4090,4091,4092,4093,4094,4095,4096,4097,4098,4099,4100,4101,4102,4103,4104,4105,4106,4107,4108,4109,4110,4111,4112,4113,4114,4115,4116,4117,4118,4119,4120,4121,4122,4123,4124,4125,4126,4127,4128,4129,4130,4131,4132,4133,4134,4135,4136,4137,4138,4139,4140,4141,4142,4143,4144,4145,4146,4147,4148,4149,4150,4151,4152,4153,4154,4155,4156,4157,4158,4159,4160,4161,4162,4163,4164,4165,4166,4167,4168,4169,4170,4171,4172,4173,4174,4175,4176,4177,4178,4179,4180,4181,4182,4183,4184,4185,4186,4187,4188,4189,4190,4191,4192,4193,4194,4195,4196,4197,4198,4199,4200,4201,4202,4203,4204,4205,4206,4207,4208,4209,4210,4211,4212,4213,4214,4215,4216,4217,4218,4219,4220,4221,4222,4223,4224,4225,4226,4227,4228,4229,4230,4231,4232,4233,4234,4235,4236,4237,4238,4239,4240,4241,4242,4243,4244,4245,4246,4247,4248,4249,4250,4251,4252,4253,4254,4255,4256,4257,4258,4259,4260,4261,4262,4263,4264,4265,4266,4267,4268,4269,4270,4271,4272,4273,4274,4275,4276,4277,4278,4279,4280,4281,4282,4283,4284,4285,4286,4287,4288,4289,4290,4291,4292,4293,4294,4295,4296,4297,4298,4299,4300,4301,4302,4303,4304,4305,4306,4307,4308,4309,4310,4311,4312,4313,4314,4315,4316,4317,4318,4319,4320,4321,4322,4323,4324,4325,4326,4327,4328,4329,4330,4331,4332,4333,4334,4335,4336,4337,4338,4339,4340,4341,4342,4343,4344,4345,4346,4347,4348,4349,4350,4351,4352,4353,4354,4355,4356,4357,4358,4359,4360,4361,4362,4363,4364,4365,4366,4367,4368,4369,4370,4371,4372,4373,4374,4375,4376,4377,4378,4379,4380,4381,4382,4383,4384,4385,4386,4387,4388,4389,4390,4391,4392,4393,4394,4395,4396,4397,4398,4399,4400,4401,4402,4403,4404,4405,4406,4407,4408,4409,4410,4411,4412,4413,4414,4415,4416,4417,4418,4419,4420,4421,4422,4423,4424,4425,4426,4427,4428,4429,4430,4431,4432,4433,4434,4435,4436,4437,4438,4439,4440,4441,4442,4443,4444,4445,4446,4447,4448,4449,4450,4451,4452,4453,4454,4455,4456,4457,4458,4459,4460,4461,4462,4463,4464,4465,4466,4467,4468,4469,4470,4471,4472,4473,4474,4475,4476,4477,4478,4479,4480,4481,4482,4483,4484,4485,4486,4487,4488,4489,4490,4491,4492,4493,4494,4495,4496,4497,4498,4499,4500,4501,4502,4503,4504,4505,4506,4507,4508,4509,4510,4511,4512,4513,4514,4515,4516,4517,4518,4519,4520,4521,4522,4523,4524,4525,4526,4527,4528,4529,4530,4531,4532,4533,4534,4535,4536,4537,4538,4539,4540,4541,4542,4543,4544,4545,4546,4547,4548,4549,4550,4551,4552,4553,4554,4555,4556,4557,4558,4559,4560,4561,4562,4563,4564,4565,4566,4567,4568,4569,4570,4571,4572,4573,4574,4575,4576,4577,4578,4579,4580,4581,4582,4583,4584,4585,4586,4587,4588,4589,4590,4591,4592,4593,4594,4595,4596,4597,4598,4599,4600,4601,4602,4603,4604,4605,4606,4607,4608,4609,4610,4611,4612,4613,4614,4615,4616,4617,4618,4619,4620,4621,4622,4623,4624,4625,4626,4627,4628,4629,4630,4631,4632,4633,4634,4635,4636,4637,4638,4639,4640,4641,4642,4643,4644,4645,4646,4647,4648,4649,4650,4651,4652,4653,4654,4655,4656,4657,4658,4659,4660,4661,4662,4663,4664,4665,4666,4667,4668,4669,4670,4671,4672,4673,4674,4675,4676,4677,4678,4679,4680,4681,4682,4683,4684,4685,4686,4687,4688,4689,4690,4691,4692,4693,4694,4695,4696,4697,4698,4699,4700,4701,4702,4703,4704,4705,4706,4707,4708,4709,4710,4711,4712,4713,4714,4715,4716,4717,4718,4719,4720,4721,4722,4723,4724,4725,4726,4727,4728,4729,4730,4731,4732,4733,4734,4735,4736,4737,4738,4739,4740,4741,4742,4743,4744,4745,4746,4747,4748,4749,4750,4751,4752,4753,4754,4755,4756,4757,4758,4759,4760,4761,4762,4763,4764,4765,4766,4767,4768,4769,4770,4771,4772,4773,4774,4775,4776,4777,4778,4779,4780,4781,4782,4783,4784,4785,4786,4787,4788,4789,4790,4791,4792,4793,4794,4795,4796,4797,4798,4799,4800,4801,4802,4803,4804,4805,4806,4807,4808,4809,4810,4811,4812,4813,4814,4815,4816,4817,4818,4819,4820,4821,4822,4823,4824,4825,4826,4827,4828,4829,4830,4831,4832,4833,4834,4835,4836,4837,4838,4839,4840,4841,4842,4843,4844,4845,4846,4847,4848,4849,4850,4851,4852,4853,4854,4855,4856,4857,4858,4859,4860,4861,4862,4863,4864,4865,4866,4867,4868,4869,4870,4871,4872,4873,4874,4875,4876,4877,4878,4879,4880,4881,4882,4883,4884,4885,4886,4887,4888,4889,4890,4891,4892,4893,4894,4895,4896,4897,4898,4899,4900,4901,4902,4903,4904,4905,4906,4907,4908,4909,4910,4911,4912,4913,4914,4915,4916,4917,4918,4919,4920,4921,4922,4923,4924,4925,4926,4927,4928,4929,4930,4931,4932,4933,4934,4935,4936,4937,4938,4939,4940,4941,4942,4943,4944,4945,4946,4947,4948,4949,4950,4951,4952,4953,4954,4955,4956,4957,4958,4959,4960,4961,4962,4963,4964,4965,4966,4967,4968,4969,4970,4971,4972,4973,4974,4975,4976,4977,4978,4979,4980,4981,4982,4983,4984,4985,4986,4987,4988,4989,4990,4991,4992,4993,4994,4995,4996,4997,4998,4999,5000,5001,5002,5003,5004,5005,5006,5007,5008,5009,5010,5011,5012,5013,5014,5015,5016,5017,5018,5019,5020,5021,5022,5023,5024,5025,5026,5027,5028,5029,5030,5031,5032,5033,5034,5035,5036,5037,5038,5039,5040,5041,5042,5043,5044,5045,5046,5047,5048,5049,5050,5051,5052,5053,5054,5055,5056,5057,5058,5059,5060,5061,5062,5063,5064,5065,5066,5067,5068,5069,5070,5071,5072,5073,5074,5075,5076,5077,5078,5079,5080,5081,5082,5083,5084,5085,5086,5087,5088,5089,5090,5091,5092,5093,5094,5095,5096,5097,5098,5099,5100,5101,5102,5103,5104,5105,5106,5107,5108,5109,5110,5111,5112,5113,5114,5115,5116,5117,5118,5119,5120,5121,5122,5123,5124,5125,5126,5127,5128,5129,5130,5131,5132,5133,5134,5135,5136,5137,5138,5139,5140,5141,5142,5143,5144,5145,5146,5147,5148,5149,5150,5151,5152,5153,5154,5155,5156,5157,5158,5159,5160,5161,5162,5163,5164,5165,5166,5167,5168,5169,5170,5171,5172,5173,5174,5175,5176,5177,5178,5179,5180,5181,5182,5183,5184,5185,5186,5187,5188,5189,5190,5191,5192,5193,5194,5195,5196,5197,5198,5199,5200,5201,5202,5203,5204,5205,5206,5207,5208,5209,5210,5211,5212,5213,5214,5215,5216,5217,5218,5219,5220,5221,5222,5223,5224,5225,5226,5227,5228,5229,5230,5231,5232,5233,5234,5235,5236,5237,5238,5239,5240,5241,5242,5243,5244,5245,5246,5247,5248,5249,5250,5251,5252,5253,5254,5255,5256,5257,5258,5259,5260,5261,5262,5263,5264,5265,5266,5267,5268,5269,5270,5271,5272,5273,5274,5275,5276,5277,5278,5279,5280,5281,5282,5283,5284,5285,5286,5287,5288,5289,5290,5291,5292,5293,5294,5295,5296,5297,5298,5299,5300,5301,5302,5303,5304,5305,5306,5307,5308,5309,5310,5311,5312,5313,5314,5315,5316,5317,5318,5319,5320,5321,5322,5323,5324,5325,5326,5327,5328,5329,5330,5331,5332,5333,5334,5335,5336,5337,5338,5339,5340,5341,5342,5343,5344,5345,5346,5347,5348,5349,5350,5351,5352,5353,5354,5355,5356,5357,5358,5359,5360,5361,5362,5363,5364,5365,5366,5367,5368,5369,5370,5371,5372,5373,5374,5375,5376,5377,5378,5379,5380,5381,5382,5383,5384,5385,5386,5387,5388,5389,5390,5391,5392,5393,5394,5395,5396,5397,5398,5399,5400,5401,5402,5403,5404,5405,5406,5407,5408,5409,5410,5411,5412,5413,5414,5415,5416,5417,5418,5419,5420,5421,5422,5423,5424,5425,5426,5427,5428,5429,5430,5431,5432,5433,5434,5435,5436,5437,5438,5439,5440,5441,5442,5443,5444,5445,5446,5447,5448,5449,5450,5451,5452,5453,5454,5455,5456,5457,5458,5459,5460,5461,5462,5463,5464,5465,5466,5467,5468,5469,5470,5471,5472,5473,5474,5475,5476,5477,5478,5479,5480,5481,5482,5483,5484,5485,5486,5487,5488,5489,5490,5491,5492,5493,5494,5495,5496,5497,5498,5499,5500,5501,5502,5503,5504,5505,5506,5507,5508,5509,5510,5511,5512,5513,5514,5515,5516,5517,5518,5519,5520,5521,5522,5523,5524,5525,5526,5527,5528,5529,5530,5531,5532,5533,5534,5535,5536,5537,5538,5539,5540,5541,5542,5543,5544,5545,5546,5547,5548,5549,5550,5551,5552,5553,5554,5555,5556,5557,5558,5559,5560,5561,5562,5563,5564,5565,5566,5567,5568,5569,5570,5571,5572,5573,5574,5575,5576,5577,5578,5579,5580,5581,5582,5583,5584,5585,5586,5587,5588,5589,5590,5591,5592,5593,5594,5595,5596,5597,5598,5599,5600,5601,5602,5603,5604,5605,5606,5607,5608,5609,5610,5611,5612,5613,5614,5615,5616,5617,5618,5619,5620,5621,5622,5623,5624,5625,5626,5627,5628,5629,5630,5631,5632,5633,5634,5635,5636,5637,5638,5639,5640,5641,5642,5643,5644,5645,5646,5647,5648,5649,5650,5651,5652,5653,5654,5655,5656,5657,5658,5659,5660,5661,5662,5663,5664,5665,5666,5667,5668,5669,5670,5671,5672,5673,5674,5675,5676,5677,5678,5679,5680,5681,5682,5683,5684,5685,5686,5687,5688,5689,5690,5691,5692,5693,5694,5695,5696,5697,5698,5699,5700,5701,5702,5703,5704,5705,5706,5707,5708,5709,5710,5711,5712,5713,5714,5715,5716,5717,5718,5719,5720,5721,5722,5723,5724,5725,5726,5727,5728,5729,5730,5731,5732,5733,5734,5735,5736,5737,5738,5739,5740,5741,5742,5743,5744,5745,5746,5747,5748,5749,5750,5751,5752,5753,5754,5755,5756,5757,5758,5759,5760,5761,5762,5763,5764,5765,5766,5767,5768,5769,5770,5771,5772,5773,5774,5775,5776,5777,5778,5779,5780,5781,5782,5783,5784,5785,5786,5787,5788,5789,5790,5791,5792,5793,5794,5795,5796,5797,5798,5799,5800,5801,5802,5803,5804,5805,5806,5807,5808,5809,5810,5811,5812,5813,5814,5815,5816,5817,5818,5819,5820,5821,5822,5823,5824,5825,5826,5827,5828,5829,5830,5831,5832,5833,5834,5835,5836,5837,5838,5839,5840,5841,5842,5843,5844,5845,5846,5847,5848,5849,5850,5851,5852,5853,5854,5855,5856,5857,5858,5859,5860,5861,5862,5863,5864,5865,5866,5867,5868,5869,5870,5871,5872,5873,5874,5875,5876,5877,5878,5879,5880,5881,5882,5883,5884,5885,5886,5887,5888,5889,5890,5891,5892,5893,5894,5895,5896,5897,5898,5899,5900,5901,5902,5903,5904,5905,5906,5907,5908,5909,5910,5911,5912,5913,5914,5915,5916,5917,5918,5919,5920,5921,5922,5923,5924,5925,5926,5927,5928,5929,5930,5931,5932,5933,5934,5935,5936,5937,5938,5939,5940,5941,5942,5943,5944,5945,5946,5947,5948,5949,5950,5951,5952,5953,5954,5955,5956,5957,5958,5959,5960,5961,5962,5963,5964,5965,5966,5967,5968,5969,5970,5971,5972,5973,5974,5975,5976,5977,5978,5979,5980,5981,5982,5983,5984,5985,5986,5987,5988,5989,5990,5991,5992,5993,5994,5995,5996,5997,5998,5999,6000,6001,6002,6003,6004,6005,6006,6007,6008,6009,6010,6011,6012,6013,6014,6015,6016,6017,6018,6019,6020,6021,6022,6023,6024,6025,6026,6027,6028,6029,6030,6031,6032,6033,6034,6035,6036,6037,6038,6039,6040,6041,6042,6043,6044,6045,6046,6047,6048,6049,6050,6051,6052,6053,6054,6055,6056,6057,6058,6059,6060,6061,6062,6063,6064,6065,6066,6067,6068,6069,6070,6071,6072,6073,6074,6075,6076,6077,6078,6079,6080,6081,6082,6083,6084,6085,6086,6087,6088,6089,6090,6091,6092,6093,6094,6095,6096,6097,6098,6099,6100,6101,6102,6103,6104,6105,6106,6107,6108,6109,6110,6111,6112,6113,6114,6115,6116,6117,6118,6119,6120,6121,6122,6123,6124,6125,6126,6127,6128,6129,6130,6131,6132,6133,6134,6135,6136,6137,6138,6139,6140,6141,6142,6143,6144,6145,6146,6147,6148,6149,6150,6151,6152,6153,6154,6155,6156,6157,6158,6159,6160,6161,6162,6163,6164,6165,6166,6167,6168,6169,6170,6171,6172,6173,6174,6175,6176,6177,6178,6179,6180,6181,6182,6183,6184,6185,6186,6187,6188,6189,6190,6191,6192,6193,6194,6195,6196,6197,6198,6199,6200,6201,6202,6203,6204,6205,6206,6207,6208,6209,6210,6211,6212,6213,6214,6215,6216,6217,6218,6219,6220,6221,6222,6223,6224,6225,6226,6227,6228,6229,6230,6231,6232,6233,6234,6235,6236,6237,6238,6239,6240,6241,6242,6243,6244,6245,6246,6247,6248,6249,6250,6251,6252,6253,6254,6255,6256,6257,6258,6259,6260,6261,6262,6263,6264,6265,6266,6267,6268,6269,6270,6271,6272,6273,6274,6275,6276,6277,6278,6279,6280,6281,6282,6283,6284,6285,6286,6287,6288,6289,6290,6291,6292,6293,6294,6295,6296,6297,6298,6299,6300,6301,6302,6303,6304,6305,6306,6307,6308,6309,6310,6311,6312,6313,6314,6315,6316,6317,6318,6319,6320,6321,6322,6323,6324,6325,6326,6327,6328,6329,6330,6331,6332,6333,6334,6335,6336,6337,6338,6339,6340,6341,6342,6343,6344,6345,6346,6347,6348,6349,6350,6351,6352,6353,6354,6355,6356,6357,6358,6359,6360,6361,6362,6363,6364,6365,6366,6367,6368,6369,6370,6371,6372,6373,6374,6375,6376,6377,6378,6379,6380,6381,6382,6383,6384,6385,6386,6387,6388,6389,6390,6391,6392,6393,6394,6395,6396,6397,6398,6399,6400,6401,6402,6403,6404,6405,6406,6407,6408,6409,6410,6411,6412,6413,6414,6415,6416,6417,6418,6419,6420,6421,6422,6423,6424,6425,6426,6427,6428,6429,6430,6431,6432,6433,6434,6435,6436,6437,6438,6439,6440,6441,6442,6443,6444,6445,6446,6447,6448,6449,6450,6451,6452,6453,6454,6455,6456,6457,6458,6459,6460,6461,6462,6463,6464,6465,6466,6467,6468,6469,6470,6471,6472,6473,6474,6475,6476,6477,6478,6479,6480,6481,6482,6483,6484,6485,6486,6487,6488,6489,6490,6491,6492,6493,6494,6495,6496,6497,6498,6499,6500,6501,6502,6503,6504,6505,6506,6507,6508,6509,6510,6511,6512,6513,6514,6515,6516,6517,6518,6519,6520,6521,6522,6523,6524,6525,6526,6527,6528,6529,6530,6531,6532,6533,6534,6535,6536,6537,6538,6539,6540,6541,6542,6543,6544,6545,6546,6547,6548,6549,6550,6551,6552,6553,6554,6555,6556,6557,6558,6559,6560,6561,6562,6563,6564,6565,6566,6567,6568,6569,6570,6571,6572,6573,6574,6575,6576,6577,6578,6579,6580,6581,6582,6583,6584,6585,6586,6587,6588,6589,6590,6591,6592,6593,6594,6595,6596,6597,6598,6599,6600,6601,6602,6603,6604,6605,6606,6607,6608,6609,6610,6611,6612,6613,6614,6615,6616,6617,6618,6619,6620,6621,6622,6623,6624,6625,6626,6627,6628,6629,6630,6631,6632,6633,6634,6635,6636,6637,6638,6639,6640,6641,6642,6643,6644,6645,6646,6647,6648,6649,6650,6651,6652,6653,6654,6655,6656,6657,6658,6659,6660,6661,6662,6663,6664,6665,6666,6667,6668,6669,6670,6671,6672,6673,6674,6675,6676,6677,6678,6679,6680,6681,6682,6683,6684,6685,6686,6687,6688,6689,6690,6691,6692,6693,6694,6695,6696,6697,6698,6699,6700,6701,6702,6703,6704,6705,6706,6707,6708,6709,6710,6711,6712,6713,6714,6715,6716,6717,6718,6719,6720,6721,6722,6723,6724,6725,6726,6727,6728,6729,6730,6731,6732,6733,6734,6735,6736,6737,6738,6739,6740,6741,6742,6743,6744,6745,6746,6747,6748,6749,6750,6751,6752,6753,6754,6755,6756,6757,6758,6759,6760,6761,6762,6763,6764,6765,6766,6767,6768,6769,6770,6771,6772,6773,6774,6775,6776,6777,6778,6779,6780,6781,6782,6783,6784,6785,6786,6787,6788,6789,6790,6791,6792,6793,6794,6795,6796,6797,6798,6799,6800,6801,6802,6803,6804,6805,6806,6807,6808,6809,6810,6811,6812,6813,6814,6815,6816,6817,6818,6819,6820,6821,6822,6823,6824,6825,6826,6827,6828,6829,6830,6831,6832,6833,6834,6835,6836,6837,6838,6839,6840,6841,6842,6843,6844,6845,6846,6847,6848,6849,6850,6851,6852,6853,6854,6855,6856,6857,6858,6859,6860,6861,6862,6863,6864,6865,6866,6867,6868,6869,6870,6871,6872,6873,6874,6875,6876,6877,6878,6879,6880,6881,6882,6883,6884,6885,6886,6887,6888,6889,6890,6891,6892,6893,6894,6895,6896,6897,6898,6899,6900,6901,6902,6903,6904,6905,6906,6907,6908,6909,6910,6911,6912,6913,6914,6915,6916,6917,6918,6919,6920,6921,6922,6923,6924,6925,6926,6927,6928,6929,6930,6931,6932,6933,6934,6935,6936,6937,6938,6939,6940,6941,6942,6943,6944,6945,6946,6947,6948,6949,6950,6951,6952,6953,6954,6955,6956,6957,6958,6959,6960,6961,6962,6963,6964,6965,6966,6967,6968,6969,6970,6971,6972,6973,6974,6975,6976,6977,6978,6979,6980,6981,6982,6983,6984,6985,6986,6987,6988,6989,6990,6991,6992,6993,6994,6995,6996,6997,6998,6999,7000,7001,7002,7003,7004,7005,7006,7007,7008,7009,7010,7011,7012,7013,7014,7015,7016,7017,7018,7019,7020,7021,7022,7023,7024,7025,7026,7027,7028,7029,7030,7031,7032,7033,7034,7035,7036,7037,7038,7039,7040,7041,7042,7043,7044,7045,7046,7047,7048,7049,7050,7051,7052,7053,7054,7055,7056,7057,7058,7059,7060,7061,7062,7063,7064,7065,7066,7067,7068,7069,7070,7071,7072,7073,7074,7075,7076,7077,7078,7079,7080,7081,7082,7083,7084,7085,7086,7087,7088,7089,7090,7091,7092,7093,7094,7095,7096,7097,7098,7099,7100,7101,7102,7103,7104,7105,7106,7107,7108,7109,7110,7111,7112,7113,7114,7115,7116,7117,7118,7119,7120,7121,7122,7123,7124,7125,7126,7127,7128,7129,7130,7131,7132,7133,7134,7135,7136,7137,7138,7139,7140,7141,7142,7143,7144,7145,7146,7147,7148,7149,7150,7151,7152,7153,7154,7155,7156,7157,7158,7159,7160,7161,7162,7163,7164,7165,7166,7167,7168,7169,7170,7171,7172,7173,7174,7175,7176,7177,7178,7179,7180,7181,7182,7183,7184,7185,7186,7187,7188,7189,7190,7191,7192,7193,7194,7195,7196,7197,7198,7199,7200,7201,7202,7203,7204,7205,7206,7207,7208,7209,7210,7211,7212,7213,7214,7215,7216,7217,7218,7219,7220,7221,7222,7223,7224,7225,7226,7227,7228,7229,7230,7231,7232,7233,7234,7235,7236,7237,7238,7239,7240,7241,7242,7243,7244,7245,7246,7247,7248,7249,7250,7251,7252,7253,7254,7255,7256,7257,7258,7259,7260,7261,7262,7263,7264,7265,7266,7267,7268,7269,7270,7271,7272,7273,7274,7275,7276,7277,7278,7279,7280,7281,7282,7283,7284,7285,7286,7287,7288,7289,7290,7291,7292,7293,7294,7295,7296,7297,7298,7299,7300,7301,7302,7303,7304,7305,7306,7307,7308,7309,7310,7311,7312,7313,7314,7315,7316,7317,7318,7319,7320,7321,7322,7323,7324,7325,7326,7327,7328,7329,7330,7331,7332,7333,7334,7335,7336,7337,7338,7339,7340,7341,7342,7343,7344,7345,7346,7347,7348,7349,7350,7351,7352,7353,7354,7355,7356,7357,7358,7359,7360,7361,7362,7363,7364,7365,7366,7367,7368,7369,7370,7371,7372,7373,7374,7375,7376,7377,7378,7379,7380,7381,7382,7383,7384,7385,7386,7387,7388,7389,7390,7391,7392,7393,7394,7395,7396,7397,7398,7399,7400,7401,7402,7403,7404,7405,7406,7407,7408,7409,7410,7411,7412,7413,7414,7415,7416,7417,7418,7419,7420,7421,7422,7423,7424,7425,7426,7427,7428,7429,7430,7431,7432,7433,7434,7435,7436,7437,7438,7439,7440,7441,7442,7443,7444,7445,7446,7447,7448,7449,7450,7451,7452,7453,7454,7455,7456,7457,7458,7459,7460,7461,7462,7463,7464,7465,7466,7467,7468,7469,7470,7471,7472,7473,7474,7475,7476,7477,7478,7479,7480,7481,7482,7483,7484,7485,7486,7487,7488,7489,7490,7491,7492,7493,7494,7495,7496,7497,7498,7499,7500,7501,7502,7503,7504,7505,7506,7507,7508,7509,7510,7511,7512,7513,7514,7515,7516,7517,7518,7519,7520,7521,7522,7523,7524,7525,7526,7527,7528,7529,7530,7531,7532,7533,7534,7535,7536,7537,7538,7539,7540,7541,7542,7543,7544,7545,7546,7547,7548,7549,7550,7551,7552,7553,7554,7555,7556,7557,7558,7559,7560,7561,7562,7563,7564,7565,7566,7567,7568,7569,7570,7571,7572,7573,7574,7575,7576,7577,7578,7579,7580,7581,7582,7583,7584,7585,7586,7587,7588,7589,7590,7591,7592,7593,7594,7595,7596,7597,7598,7599,7600,7601,7602,7603,7604,7605,7606,7607,7608,7609,7610,7611,7612,7613,7614,7615,7616,7617,7618,7619,7620,7621,7622,7623,7624,7625,7626,7627,7628,7629,7630,7631,7632,7633,7634,7635,7636,7637,7638,7639,7640,7641,7642,7643,7644,7645,7646,7647,7648,7649,7650,7651,7652,7653,7654,7655,7656,7657,7658,7659,7660,7661,7662,7663,7664,7665,7666,7667,7668,7669,7670,7671,7672,7673,7674,7675,7676,7677,7678,7679,7680,7681,7682,7683,7684,7685,7686,7687,7688,7689,7690,7691,7692,7693,7694,7695,7696,7697,7698,7699,7700,7701,7702,7703,7704,7705,7706,7707,7708,7709,7710,7711,7712,7713,7714,7715,7716,7717,7718,7719,7720,7721,7722,7723,7724,7725,7726,7727,7728,7729,7730,7731,7732,7733,7734,7735,7736,7737,7738,7739,7740,7741,7742,7743,7744,7745,7746,7747,7748,7749,7750,7751,7752,7753,7754,7755,7756,7757,7758,7759,7760,7761,7762,7763,7764,7765,7766,7767,7768,7769,7770,7771,7772,7773,7774,7775,7776,7777,7778,7779,7780,7781,7782,7783,7784,7785,7786,7787,7788,7789,7790,7791,7792,7793,7794,7795,7796,7797,7798,7799,7800,7801,7802,7803,7804,7805,7806,7807,7808,7809,7810,7811,7812,7813,7814,7815,7816,7817,7818,7819,7820,7821,7822,7823,7824,7825,7826,7827,7828,7829,7830,7831,7832,7833,7834,7835,7836,7837,7838,7839,7840,7841,7842,7843,7844,7845,7846,7847,7848,7849,7850,7851,7852,7853,7854,7855,7856,7857,7858,7859,7860,7861,7862,7863,7864,7865,7866,7867,7868,7869,7870,7871,7872,7873,7874,7875,7876,7877,7878,7879,7880,7881,7882,7883,7884,7885,7886,7887,7888,7889,7890,7891,7892,7893,7894,7895,7896,7897,7898,7899,7900,7901,7902,7903,7904,7905,7906,7907,7908,7909,7910,7911,7912,7913,7914,7915,7916,7917,7918,7919,7920,7921,7922,7923,7924,7925,7926,7927,7928,7929,7930,7931,7932,7933,7934,7935,7936,7937,7938,7939,7940,7941,7942,7943,7944,7945,7946,7947,7948,7949,7950,7951,7952,7953,7954,7955,7956,7957,7958,7959,7960,7961,7962,7963,7964,7965,7966,7967,7968,7969,7970,7971,7972,7973,7974,7975,7976,7977,7978,7979,7980,7981,7982,7983,7984,7985,7986,7987,7988,7989,7990,7991,7992,7993,7994,7995,7996,7997,7998,7999,8000,8001,8002,8003,8004,8005,8006,8007,8008,8009,8010,8011,8012,8013,8014,8015,8016,8017,8018,8019,8020,8021,8022,8023,8024,8025,8026,8027,8028,8029,8030,8031,8032,8033,8034,8035,8036,8037,8038,8039,8040,8041,8042,8043,8044,8045,8046,8047,8048,8049,8050,8051,8052,8053,8054,8055,8056,8057,8058,8059,8060,8061,8062,8063,8064,8065,8066,8067,8068,8069,8070,8071,8072,8073,8074,8075,8076,8077,8078,8079,8080,8081,8082,8083,8084,8085,8086,8087,8088,8089,8090,8091,8092,8093,8094,8095,8096,8097,8098,8099,8100,8101,8102,8103,8104,8105,8106,8107,8108,8109,8110,8111,8112,8113,8114,8115,8116,8117,8118,8119,8120,8121,8122,8123,8124,8125,8126,8127,8128,8129,8130,8131,8132,8133,8134,8135,8136,8137,8138,8139,8140,8141,8142,8143,8144,8145,8146,8147,8148,8149,8150,8151,8152,8153,8154,8155,8156,8157,8158,8159,8160,8161,8162,8163,8164,8165,8166,8167,8168,8169,8170,8171,8172,8173,8174,8175,8176,8177,8178,8179,8180,8181,8182,8183,8184,8185,8186,8187,8188,8189,8190,8191,8192,8193,8194,8195,8196,8197,8198,8199,8200,8201,8202,8203,8204,8205,8206,8207,8208,8209,8210,8211,8212,8213,8214,8215,8216,8217,8218,8219,8220,8221,8222,8223,8224,8225,8226,8227,8228,8229,8230,8231,8232,8233,8234,8235,8236,8237,8238,8239,8240,8241,8242,8243,8244,8245,8246,8247,8248,8249,8250,8251,8252,8253,8254,8255,8256,8257,8258,8259,8260,8261,8262,8263,8264,8265,8266,8267,8268,8269,8270,8271,8272,8273,8274,8275,8276,8277,8278,8279,8280,8281,8282,8283,8284,8285,8286,8287,8288,8289,8290,8291,8292,8293,8294,8295,8296,8297,8298,8299,8300,8301,8302,8303,8304,8305,8306,8307,8308,8309,8310,8311,8312,8313,8314,8315,8316,8317,8318,8319,8320,8321,8322,8323,8324,8325,8326,8327,8328,8329,8330,8331,8332,8333,8334,8335,8336,8337,8338,8339,8340,8341,8342,8343,8344,8345,8346,8347,8348,8349,8350,8351,8352,8353,8354,8355,8356,8357,8358,8359,8360,8361,8362,8363,8364,8365,8366,8367,8368,8369,8370,8371,8372,8373,8374,8375,8376,8377,8378,8379,8380,8381,8382,8383,8384,8385,8386,8387,8388,8389,8390,8391,8392,8393,8394,8395,8396,8397,8398,8399,8400,8401,8402,8403,8404,8405,8406,8407,8408,8409,8410,8411,8412,8413,8414,8415,8416,8417,8418,8419,8420,8421,8422,8423,8424,8425,8426,8427,8428,8429,8430,8431,8432,8433,8434,8435,8436,8437,8438,8439,8440,8441,8442,8443,8444,8445,8446,8447,8448,8449,8450,8451,8452,8453,8454,8455,8456,8457,8458,8459,8460,8461,8462,8463,8464,8465,8466,8467,8468,8469,8470,8471,8472,8473,8474,8475,8476,8477,8478,8479,8480,8481,8482,8483,8484,8485,8486,8487,8488,8489,8490,8491,8492,8493,8494,8495,8496,8497,8498,8499,8500,8501,8502,8503,8504,8505,8506,8507,8508,8509,8510,8511,8512,8513,8514,8515,8516,8517,8518,8519,8520,8521,8522,8523,8524,8525,8526,8527,8528,8529,8530,8531,8532,8533,8534,8535,8536,8537,8538,8539,8540,8541,8542,8543,8544,8545,8546,8547,8548,8549,8550,8551,8552,8553,8554,8555,8556,8557,8558,8559,8560,8561,8562,8563,8564,8565,8566,8567,8568,8569,8570,8571,8572,8573,8574,8575,8576,8577,8578,8579,8580,8581,8582,8583,8584,8585,8586,8587,8588,8589,8590,8591,8592,8593,8594,8595,8596,8597,8598,8599,8600,8601,8602,8603,8604,8605,8606,8607,8608,8609,8610,8611,8612,8613,8614,8615,8616,8617,8618,8619,8620,8621,8622,8623,8624,8625,8626,8627,8628,8629,8630,8631,8632,8633,8634,8635,8636,8637,8638,8639,8640,8641,8642,8643,8644,8645,8646,8647,8648,8649,8650,8651,8652,8653,8654,8655,8656,8657,8658,8659,8660,8661,8662,8663,8664,8665,8666,8667,8668,8669,8670,8671,8672,8673,8674,8675,8676,8677,8678,8679,8680,8681,8682,8683,8684,8685,8686,8687,8688,8689,8690,8691,8692,8693,8694,8695,8696,8697,8698,8699,8700,8701,8702,8703,8704,8705,8706,8707,8708,8709,8710,8711,8712,8713,8714,8715,8716,8717,8718,8719,8720,8721,8722,8723,8724,8725,8726,8727,8728,8729,8730,8731,8732,8733,8734,8735,8736,8737,8738,8739,8740,8741,8742,8743,8744,8745,8746,8747,8748,8749,8750,8751,8752,8753,8754,8755,8756,8757,8758,8759,8760,8761,8762,8763,8764,8765,8766,8767,8768,8769,8770,8771,8772,8773,8774,8775,8776,8777,8778,8779,8780,8781,8782,8783,8784,8785,8786,8787,8788,8789,8790,8791,8792,8793,8794,8795,8796,8797,8798,8799,8800,8801,8802,8803,8804,8805,8806,8807,8808,8809,8810,8811,8812,8813,8814,8815,8816,8817,8818,8819,8820,8821,8822,8823,8824,8825,8826,8827,8828,8829,8830,8831,8832,8833,8834,8835,8836,8837,8838,8839,8840,8841,8842,8843,8844,8845,8846,8847,8848,8849,8850,8851,8852,8853,8854,8855,8856,8857,8858,8859,8860,8861,8862,8863,8864,8865,8866,8867,8868,8869,8870,8871,8872,8873,8874,8875,8876,8877,8878,8879,8880,8881,8882,8883,8884,8885,8886,8887,8888,8889,8890,8891,8892,8893,8894,8895,8896,8897,8898,8899,8900,8901,8902,8903,8904,8905,8906,8907,8908,8909,8910,8911,8912,8913,8914,8915,8916,8917,8918,8919,8920,8921,8922,8923,8924,8925,8926,8927,8928,8929,8930,8931,8932,8933,8934,8935,8936,8937,8938,8939,8940,8941,8942,8943,8944,8945,8946,8947,8948,8949,8950,8951,8952,8953,8954,8955,8956,8957,8958,8959,8960,8961,8962,8963,8964,8965,8966,8967,8968,8969,8970,8971,8972,8973,8974,8975,8976,8977,8978,8979,8980,8981,8982,8983,8984,8985,8986,8987,8988,8989,8990,8991,8992,8993,8994,8995,8996,8997,8998,8999,9000,9001,9002,9003,9004,9005,9006,9007,9008,9009,9010,9011,9012,9013,9014,9015,9016,9017,9018,9019,9020,9021,9022,9023,9024,9025,9026,9027,9028,9029,9030,9031,9032,9033,9034,9035,9036,9037,9038,9039,9040,9041,9042,9043,9044,9045,9046,9047,9048,9049,9050,9051,9052,9053,9054,9055,9056,9057,9058,9059,9060,9061,9062,9063,9064,9065,9066,9067,9068,9069,9070,9071,9072,9073,9074,9075,9076,9077,9078,9079,9080,9081,9082,9083,9084,9085,9086,9087,9088,9089,9090,9091,9092,9093,9094,9095,9096,9097,9098,9099,9100,9101,9102,9103,9104,9105,9106,9107,9108,9109,9110,9111,9112,9113,9114,9115,9116,9117,9118,9119,9120,9121,9122,9123,9124,9125,9126,9127,9128,9129,9130,9131,9132,9133,9134,9135,9136,9137,9138,9139,9140,9141,9142,9143,9144,9145,9146,9147,9148,9149,9150,9151,9152,9153,9154,9155,9156,9157,9158,9159,9160,9161,9162,9163,9164,9165,9166,9167,9168,9169,9170,9171,9172,9173,9174,9175,9176,9177,9178,9179,9180,9181,9182,9183,9184,9185,9186,9187,9188,9189,9190,9191,9192,9193,9194,9195,9196,9197,9198,9199,9200,9201,9202,9203,9204,9205,9206,9207,9208,9209,9210,9211,9212,9213,9214,9215,9216,9217,9218,9219,9220,9221,9222,9223,9224,9225,9226,9227,9228,9229,9230,9231,9232,9233,9234,9235,9236,9237,9238,9239,9240,9241,9242,9243,9244,9245,9246,9247,9248,9249,9250,9251,9252,9253,9254,9255,9256,9257,9258,9259,9260,9261,9262,9263,9264,9265,9266,9267,9268,9269,9270,9271,9272,9273,9274,9275,9276,9277,9278,9279,9280,9281,9282,9283,9284,9285,9286,9287,9288,9289,9290,9291,9292,9293,9294,9295,9296,9297,9298,9299,9300,9301,9302,9303,9304,9305,9306,9307,9308,9309,9310,9311,9312,9313,9314,9315,9316,9317,9318,9319,9320,9321,9322,9323,9324,9325,9326,9327,9328,9329,9330,9331,9332,9333,9334,9335,9336,9337,9338,9339,9340,9341,9342,9343,9344,9345,9346,9347,9348,9349,9350,9351,9352,9353,9354,9355,9356,9357,9358,9359,9360,9361,9362,9363,9364,9365,9366,9367,9368,9369,9370,9371,9372,9373,9374,9375,9376,9377,9378,9379,9380,9381,9382,9383,9384,9385,9386,9387,9388,9389,9390,9391,9392,9393,9394,9395,9396,9397,9398,9399,9400,9401,9402,9403,9404,9405,9406,9407,9408,9409,9410,9411,9412,9413,9414,9415,9416,9417,9418,9419,9420,9421,9422,9423,9424,9425,9426,9427,9428,9429,9430,9431,9432,9433,9434,9435,9436,9437,9438,9439,9440,9441,9442,9443,9444,9445,9446,9447,9448,9449,9450,9451,9452,9453,9454,9455,9456,9457,9458,9459,9460,9461,9462,9463,9464,9465,9466,9467,9468,9469,9470,9471,9472,9473,9474,9475,9476,9477,9478,9479,9480,9481,9482,9483,9484,9485,9486,9487,9488,9489,9490,9491,9492,9493,9494,9495,9496,9497,9498,9499,9500,9501,9502,9503,9504,9505,9506,9507,9508,9509,9510,9511,9512,9513,9514,9515,9516,9517,9518,9519,9520,9521,9522,9523,9524,9525,9526,9527,9528,9529,9530,9531,9532,9533,9534,9535,9536,9537,9538,9539,9540,9541,9542,9543,9544,9545,9546,9547,9548,9549,9550,9551,9552,9553,9554,9555,9556,9557,9558,9559,9560,9561,9562,9563,9564,9565,9566,9567,9568,9569,9570,9571,9572,9573,9574,9575,9576,9577,9578,9579,9580,9581,9582,9583,9584,9585,9586,9587,9588,9589,9590,9591,9592,9593,9594,9595,9596,9597,9598,9599,9600,9601,9602,9603,9604,9605,9606,9607,9608,9609,9610,9611,9612,9613,9614,9615,9616,9617,9618,9619,9620,9621,9622,9623,9624,9625,9626,9627,9628,9629,9630,9631,9632,9633,9634,9635,9636,9637,9638,9639,9640,9641,9642,9643,9644,9645,9646,9647,9648,9649,9650,9651,9652,9653,9654,9655,9656,9657,9658,9659,9660,9661,9662,9663,9664,9665,9666,9667,9668,9669,9670,9671,9672,9673,9674,9675,9676,9677,9678,9679,9680,9681,9682,9683,9684,9685,9686,9687,9688,9689,9690,9691,9692,9693,9694,9695,9696,9697,9698,9699,9700,9701,9702,9703,9704,9705,9706,9707,9708,9709,9710,9711,9712,9713,9714,9715,9716,9717,9718,9719,9720,9721,9722,9723,9724,9725,9726,9727,9728,9729,9730,9731,9732,9733,9734,9735,9736,9737,9738,9739,9740,9741,9742,9743,9744,9745,9746,9747,9748,9749,9750,9751,9752,9753,9754,9755,9756,9757,9758,9759,9760,9761,9762,9763,9764,9765,9766,9767,9768,9769,9770,9771,9772,9773,9774,9775,9776,9777,9778,9779,9780,9781,9782,9783,9784,9785,9786,9787,9788,9789,9790,9791,9792,9793,9794,9795,9796,9797,9798,9799,9800,9801,9802,9803,9804,9805,9806,9807,9808,9809,9810,9811,9812,9813,9814,9815,9816,9817,9818,9819,9820,9821,9822,9823,9824,9825,9826,9827,9828,9829,9830,9831,9832,9833,9834,9835,9836,9837,9838,9839,9840,9841,9842,9843,9844,9845,9846,9847,9848,9849,9850,9851,9852,9853,9854,9855,9856,9857,9858,9859,9860,9861,9862,9863,9864,9865,9866,9867,9868,9869,9870,9871,9872,9873,9874,9875,9876,9877,9878,9879,9880,9881,9882,9883,9884,9885,9886,9887,9888,9889,9890,9891,9892,9893,9894,9895,9896,9897,9898,9899,9900,9901,9902,9903,9904,9905,9906,9907,9908,9909,9910,9911,9912,9913,9914,9915,9916,9917,9918,9919,9920,9921,9922,9923,9924,9925,9926,9927,9928,9929,9930,9931,9932,9933,9934,9935,9936,9937,9938,9939,9940,9941,9942,9943,9944,9945,9946,9947,9948,9949,9950,9951,9952,9953,9954,9955,9956,9957,9958,9959,9960,9961,9962,9963,9964,9965,9966,9967,9968,9969,9970,9971,9972,9973,9974,9975,9976,9977,9978,9979,9980,9981,9982,9983,9984,9985,9986,9987,9988,9989,9990,9991,9992,9993,9994,9995,9996,9997,9998,9999,10000,10001,10002,10003,10004,10005,10006,10007,10008,10009,10010,10011,10012,10013,10014,10015,10016,10017,10018,10019,10020,10021,10022,10023,10024,10025,10026,10027,10028,10029,10030,10031,10032,10033,10034,10035,10036,10037,10038,10039,10040,10041,10042,10043,10044,10045,10046,10047,10048,10049,10050,10051,10052,10053,10054,10055,10056,10057,10058,10059,10060,10061,10062,10063,10064,10065,10066,10067,10068,10069,10070,10071,10072,10073,10074,10075,10076,10077,10078,10079,10080,10081,10082,10083,10084,10085,10086,10087,10088,10089,10090,10091,10092,10093,10094,10095,10096,10097,10098,10099,10100,10101,10102,10103,10104,10105,10106,10107,10108,10109,10110,10111,10112,10113,10114,10115,10116,10117,10118,10119,10120,10121,10122,10123,10124,10125,10126,10127,10128,10129,10130,10131,10132,10133,10134,10135,10136,10137,10138,10139,10140,10141,10142,10143,10144,10145,10146,10147,10148,10149,10150,10151,10152,10153,10154,10155,10156,10157,10158,10159,10160,10161,10162,10163,10164,10165,10166,10167,10168,10169,10170,10171,10172,10173,10174,10175,10176,10177,10178,10179,10180,10181,10182,10183,10184,10185,10186,10187,10188,10189,10190,10191,10192,10193,10194,10195,10196,10197,10198,10199,10200,10201,10202,10203,10204,10205,10206,10207,10208,10209,10210,10211,10212,10213,10214,10215,10216,10217,10218,10219,10220,10221,10222,10223,10224,10225,10226,10227,10228,10229,10230,10231,10232,10233,10234,10235,10236,10237,10238,10239,10240,10241,10242,10243,10244,10245,10246,10247,10248,10249,10250,10251,10252,10253,10254,10255,10256,10257,10258,10259,10260,10261,10262,10263,10264,10265,10266,10267,10268,10269,10270,10271,10272,10273,10274,10275,10276,10277,10278,10279,10280,10281,10282,10283,10284,10285,10286,10287,10288,10289,10290,10291,10292,10293,10294,10295,10296,10297,10298,10299,10300,10301,10302,10303,10304,10305,10306,10307,10308,10309,10310,10311,10312,10313,10314,10315,10316,10317,10318,10319,10320,10321,10322,10323,10324,10325,10326,10327,10328,10329,10330,10331,10332,10333,10334,10335,10336,10337,10338,10339,10340,10341,10342,10343,10344,10345,10346,10347,10348,10349,10350,10351,10352,10353,10354,10355,10356,10357,10358,10359,10360,10361,10362,10363,10364,10365,10366,10367,10368,10369,10370,10371,10372,10373,10374,10375,10376,10377,10378,10379,10380,10381,10382,10383,10384,10385,10386,10387,10388,10389,10390,10391,10392,10393,10394,10395,10396,10397,10398,10399,10400,10401,10402,10403,10404,10405,10406,10407,10408,10409,10410,10411,10412,10413,10414,10415,10416,10417,10418,10419,10420,10421,10422,10423,10424,10425,10426,10427,10428,10429,10430,10431,10432,10433,10434,10435,10436,10437,10438,10439,10440,10441,10442,10443,10444,10445,10446,10447,10448,10449,10450,10451,10452,10453,10454,10455,10456,10457,10458,10459,10460,10461,10462,10463,10464,10465,10466,10467,10468,10469,10470,10471,10472,10473,10474,10475,10476,10477,10478,10479,10480,10481,10482,10483,10484,10485,10486,10487,10488,10489,10490,10491,10492,10493,10494,10495,10496,10497,10498,10499,10500,10501,10502,10503,10504,10505,10506,10507,10508,10509,10510,10511,10512,10513,10514,10515,10516,10517,10518,10519,10520,10521,10522,10523,10524,10525,10526,10527,10528,10529,10530,10531,10532,10533,10534,10535,10536,10537,10538,10539,10540,10541,10542,10543,10544,10545,10546,10547,10548,10549,10550,10551,10552,10553,10554,10555,10556,10557,10558,10559,10560,10561,10562,10563,10564,10565,10566,10567,10568,10569,10570,10571,10572,10573,10574,10575,10576,10577,10578,10579,10580,10581,10582,10583,10584,10585,10586,10587,10588,10589,10590,10591,10592,10593,10594,10595,10596,10597,10598,10599,10600,10601,10602,10603,10604,10605,10606,10607,10608,10609,10610,10611,10612,10613,10614,10615,10616,10617,10618,10619,10620,10621,10622,10623,10624,10625,10626,10627,10628,10629,10630,10631,10632,10633,10634,10635,10636,10637,10638,10639,10640,10641,10642,10643,10644,10645,10646,10647,10648,10649,10650,10651,10652,10653,10654,10655,10656,10657,10658,10659,10660,10661,10662,10663,10664,10665,10666,10667,10668,10669,10670,10671,10672,10673,10674,10675,10676,10677,10678,10679,10680,10681,10682,10683,10684,10685,10686,10687,10688,10689,10690,10691,10692,10693,10694,10695,10696,10697,10698,10699,10700,10701,10702,10703,10704,10705,10706,10707,10708,10709,10710,10711,10712,10713,10714,10715,10716,10717,10718,10719,10720,10721,10722,10723,10724,10725,10726,10727,10728,10729,10730,10731,10732,10733,10734,10735,10736,10737,10738,10739,10740,10741,10742,10743,10744,10745,10746,10747,10748,10749,10750,10751,10752,10753,10754,10755,10756,10757,10758,10759,10760,10761,10762,10763,10764,10765,10766,10767,10768,10769,10770,10771,10772,10773,10774,10775,10776,10777,10778,10779,10780,10781,10782,10783,10784,10785,10786,10787,10788,10789,10790,10791,10792,10793,10794,10795,10796,10797,10798,10799,10800,10801,10802,10803,10804,10805,10806,10807,10808,10809,10810,10811,10812,10813,10814,10815,10816,10817,10818,10819,10820,10821,10822,10823,10824,10825,10826,10827,10828,10829,10830,10831,10832,10833,10834,10835,10836,10837,10838,10839,10840,10841,10842,10843,10844,10845,10846,10847,10848,10849,10850,10851,10852,10853,10854,10855,10856,10857,10858,10859,10860,10861,10862,10863,10864,10865,10866,10867,10868,10869,10870,10871,10872,10873,10874,10875,10876,10877,10878,10879,10880,10881,10882,10883,10884,10885,10886,10887,10888,10889,10890,10891,10892,10893,10894,10895,10896,10897,10898,10899,10900,10901,10902,10903,10904,10905,10906,10907,10908,10909,10910,10911,10912,10913,10914,10915,10916,10917,10918,10919,10920,10921,10922,10923,10924,10925,10926,10927,10928,10929,10930,10931,10932,10933,10934,10935,10936,10937,10938,10939,10940,10941,10942,10943,10944,10945,10946,10947,10948,10949,10950,10951,10952,10953,10954,10955,10956,10957,10958,10959,10960,10961,10962,10963,10964,10965,10966,10967,10968,10969,10970,10971,10972,10973,10974,10975,10976,10977,10978,10979,10980,10981,10982,10983,10984,10985,10986,10987,10988,10989,10990,10991,10992,10993,10994,10995,10996,10997,10998,10999,11000,11001,11002,11003,11004,11005,11006,11007,11008,11009,11010,11011,11012,11013,11014,11015,11016,11017,11018,11019,11020,11021,11022,11023,11024,11025,11026,11027,11028,11029,11030,11031,11032,11033,11034,11035,11036,11037,11038,11039,11040,11041,11042,11043,11044,11045,11046,11047,11048,11049,11050,11051,11052,11053,11054,11055,11056,11057,11058,11059,11060,11061,11062,11063,11064,11065,11066,11067,11068,11069,11070,11071,11072,11073,11074,11075,11076,11077,11078,11079,11080,11081,11082,11083,11084,11085,11086,11087,11088,11089,11090,11091,11092,11093,11094,11095,11096,11097,11098,11099,11100,11101,11102,11103,11104,11105,11106,11107,11108,11109,11110,11111,11112,11113,11114,11115,11116,11117,11118,11119,11120,11121,11122,11123,11124,11125,11126,11127,11128,11129,11130,11131,11132,11133,11134,11135,11136,11137,11138,11139,11140,11141,11142,11143,11144,11145,11146,11147,11148,11149,11150,11151,11152,11153,11154,11155,11156,11157,11158,11159,11160,11161,11162,11163,11164,11165,11166,11167,11168,11169,11170,11171,11172,11173,11174,11175,11176,11177,11178,11179,11180,11181,11182,11183,11184,11185,11186,11187,11188,11189,11190,11191,11192,11193,11194,11195,11196,11197,11198,11199,11200,11201,11202,11203,11204,11205,11206,11207,11208,11209,11210,11211,11212,11213,11214,11215,11216,11217,11218,11219,11220,11221,11222,11223,11224,11225,11226,11227,11228,11229,11230,11231,11232,11233,11234,11235,11236,11237,11238,11239,11240,11241,11242,11243,11244,11245,11246,11247,11248,11249,11250,11251,11252,11253,11254,11255,11256,11257,11258,11259,11260,11261,11262,11263,11264,11265,11266,11267,11268,11269,11270,11271,11272,11273,11274,11275,11276,11277,11278,11279,11280,11281,11282,11283,11284,11285,11286,11287,11288,11289,11290,11291,11292,11293,11294,11295,11296,11297,11298,11299,11300,11301,11302,11303,11304,11305,11306,11307,11308,11309,11310,11311,11312,11313,11314,11315,11316,11317,11318,11319,11320,11321,11322,11323,11324,11325,11326,11327,11328,11329,11330,11331,11332,11333,11334,11335,11336,11337,11338,11339,11340,11341,11342,11343,11344,11345,11346,11347,11348,11349,11350,11351,11352,11353,11354,11355,11356,11357,11358,11359,11360,11361,11362,11363,11364,11365,11366,11367,11368,11369,11370,11371,11372,11373,11374,11375,11376,11377,11378,11379,11380,11381,11382,11383,11384,11385,11386,11387,11388,11389,11390,11391,11392,11393,11394,11395,11396,11397,11398,11399,11400,11401,11402,11403,11404,11405,11406,11407,11408,11409,11410,11411,11412,11413,11414,11415,11416,11417,11418,11419,11420,11421,11422,11423,11424,11425,11426,11427,11428,11429,11430,11431,11432,11433,11434,11435,11436,11437,11438,11439,11440,11441,11442,11443,11444,11445,11446,11447,11448,11449,11450,11451,11452,11453,11454,11455,11456,11457,11458,11459,11460,11461,11462,11463,11464,11465,11466,11467,11468,11469,11470,11471,11472,11473,11474,11475,11476,11477,11478,11479,11480,11481,11482,11483,11484,11485,11486,11487,11488,11489,11490,11491,11492,11493,11494,11495,11496,11497,11498,11499,11500,11501,11502,11503,11504,11505,11506,11507,11508,11509,11510,11511,11512,11513,11514,11515,11516,11517,11518,11519,11520,11521,11522,11523,11524,11525,11526,11527,11528,11529,11530,11531,11532,11533,11534,11535,11536,11537,11538,11539,11540,11541,11542,11543,11544,11545,11546,11547,11548,11549,11550,11551,11552,11553,11554,11555,11556,11557,11558,11559,11560,11561,11562,11563,11564,11565,11566,11567,11568,11569,11570,11571,11572,11573,11574,11575,11576,11577,11578,11579,11580,11581,11582,11583,11584,11585,11586,11587,11588,11589,11590,11591,11592,11593,11594,11595,11596,11597,11598,11599,11600,11601,11602,11603,11604,11605,11606,11607,11608,11609,11610,11611,11612,11613,11614,11615,11616,11617,11618,11619,11620,11621,11622,11623,11624,11625,11626,11627,11628,11629,11630,11631,11632,11633,11634,11635,11636,11637,11638,11639,11640,11641,11642,11643,11644,11645,11646,11647,11648,11649,11650,11651,11652,11653,11654,11655,11656,11657,11658,11659,11660,11661,11662,11663,11664,11665,11666,11667,11668,11669,11670,11671,11672,11673,11674,11675,11676,11677,11678,11679,11680,11681,11682,11683,11684,11685,11686,11687,11688,11689,11690,11691,11692,11693,11694,11695,11696,11697,11698,11699,11700,11701,11702,11703,11704,11705,11706,11707,11708,11709,11710,11711,11712,11713,11714,11715,11716,11717,11718,11719,11720,11721,11722,11723,11724,11725,11726,11727,11728,11729,11730,11731,11732,11733,11734,11735,11736,11737,11738,11739,11740,11741,11742,11743,11744,11745,11746,11747,11748,11749,11750,11751,11752,11753,11754,11755,11756,11757,11758,11759,11760,11761,11762,11763,11764,11765,11766,11767,11768,11769,11770,11771,11772,11773,11774,11775,11776,11777,11778,11779,11780,11781,11782,11783,11784,11785,11786,11787,11788,11789,11790,11791,11792,11793,11794,11795,11796,11797,11798,11799,11800,11801,11802,11803,11804,11805,11806,11807,11808,11809,11810,11811,11812,11813,11814,11815,11816,11817,11818,11819,11820,11821,11822,11823,11824,11825,11826,11827,11828,11829,11830,11831,11832,11833,11834,11835,11836,11837,11838,11839,11840,11841,11842,11843,11844,11845,11846,11847,11848,11849,11850,11851,11852,11853,11854,11855,11856,11857,11858,11859,11860,11861,11862,11863,11864,11865,11866,11867,11868,11869,11870,11871,11872,11873,11874,11875,11876,11877,11878,11879,11880,11881,11882,11883,11884,11885,11886,11887,11888,11889,11890,11891,11892,11893,11894,11895,11896,11897,11898,11899,11900,11901,11902,11903,11904,11905,11906,11907,11908,11909,11910,11911,11912,11913,11914,11915,11916,11917,11918,11919,11920,11921,11922,11923,11924,11925,11926,11927,11928,11929,11930,11931,11932,11933,11934,11935,11936,11937,11938,11939,11940,11941,11942,11943,11944,11945,11946,11947,11948,11949,11950,11951,11952,11953,11954,11955,11956,11957,11958,11959,11960,11961,11962,11963,11964,11965,11966,11967,11968,11969,11970,11971,11972,11973,11974,11975,11976,11977,11978,11979,11980,11981,11982,11983,11984,11985,11986,11987,11988,11989,11990,11991,11992,11993,11994,11995,11996,11997,11998,11999,12000,12001,12002,12003,12004,12005,12006,12007,12008,12009,12010,12011,12012,12013,12014,12015,12016,12017,12018,12019,12020,12021,12022,12023,12024,12025,12026,12027,12028,12029,12030,12031,12032,12033,12034,12035,12036,12037,12038,12039,12040,12041,12042,12043,12044,12045,12046,12047,12048,12049,12050,12051,12052,12053,12054,12055,12056,12057,12058,12059,12060,12061,12062,12063,12064,12065,12066,12067,12068,12069,12070,12071,12072,12073,12074,12075,12076,12077,12078,12079,12080,12081,12082,12083,12084,12085,12086,12087,12088,12089,12090,12091,12092,12093,12094,12095,12096,12097,12098,12099,12100,12101,12102,12103,12104,12105,12106,12107,12108,12109,12110,12111,12112,12113,12114,12115,12116,12117,12118,12119,12120,12121,12122,12123,12124,12125,12126,12127,12128,12129,12130,12131,12132,12133,12134,12135,12136,12137,12138,12139,12140,12141,12142,12143,12144,12145,12146,12147,12148,12149,12150,12151,12152,12153,12154,12155,12156,12157,12158,12159,12160,12161,12162,12163,12164,12165,12166,12167,12168,12169,12170,12171,12172,12173,12174,12175,12176,12177,12178,12179,12180,12181,12182,12183,12184,12185,12186,12187,12188,12189,12190,12191,12192,12193,12194,12195,12196,12197,12198,12199,12200,12201,12202,12203,12204,12205,12206,12207,12208,12209,12210,12211,12212,12213,12214,12215,12216,12217,12218,12219,12220,12221,12222,12223,12224,12225,12226,12227,12228,12229,12230,12231,12232,12233,12234,12235,12236,12237,12238,12239,12240,12241,12242,12243,12244,12245,12246,12247,12248,12249,12250,12251,12252,12253,12254,12255,12256,12257,12258,12259,12260,12261,12262,12263,12264,12265,12266,12267,12268,12269,12270,12271,12272,12273,12274,12275,12276,12277,12278,12279,12280,12281,12282,12283,12284,12285,12286,12287,12288,12289,12290,12291,12292,12293,12294,12295,12296,12297,12298,12299,12300,12301,12302,12303,12304,12305,12306,12307,12308,12309,12310,12311,12312,12313,12314,12315,12316,12317,12318,12319,12320,12321,12322,12323,12324,12325,12326,12327,12328,12329,12330,12331,12332,12333,12334,12335,12336,12337,12338,12339,12340,12341,12342,12343,12344,12345,12346,12347,12348,12349,12350,12351,12352,12353,12354,12355,12356,12357,12358,12359,12360,12361,12362,12363,12364,12365,12366,12367,12368,12369,12370,12371,12372,12373,12374,12375,12376,12377,12378,12379,12380,12381,12382,12383,12384,12385,12386,12387,12388,12389,12390,12391,12392,12393,12394,12395,12396,12397,12398,12399,12400,12401,12402,12403,12404,12405,12406,12407,12408,12409,12410,12411,12412,12413,12414,12415,12416,12417,12418,12419,12420,12421,12422,12423,12424,12425,12426,12427,12428,12429,12430,12431,12432,12433,12434,12435,12436,12437,12438,12439,12440,12441,12442,12443,12444,12445,12446,12447,12448,12449,12450,12451,12452,12453,12454,12455,12456,12457,12458,12459,12460,12461,12462,12463,12464,12465,12466,12467,12468,12469,12470,12471,12472,12473,12474,12475,12476,12477,12478,12479,12480,12481,12482,12483,12484,12485,12486,12487,12488,12489,12490,12491,12492,12493,12494,12495,12496,12497,12498,12499,12500,12501,12502,12503,12504,12505,12506,12507,12508,12509,12510,12511,12512,12513,12514,12515,12516,12517,12518,12519,12520,12521,12522,12523,12524,12525,12526,12527,12528,12529,12530,12531,12532,12533,12534,12535,12536,12537,12538,12539,12540,12541,12542,12543,12544,12545,12546,12547,12548,12549,12550,12551,12552,12553,12554,12555,12556,12557,12558,12559,12560,12561,12562,12563,12564,12565,12566,12567,12568,12569,12570,12571,12572,12573,12574,12575,12576,12577,12578,12579,12580,12581,12582,12583,12584,12585,12586,12587,12588,12589,12590,12591,12592,12593,12594,12595,12596,12597,12598,12599,12600,12601,12602,12603,12604,12605,12606,12607,12608,12609,12610,12611,12612,12613,12614,12615,12616,12617,12618,12619,12620,12621,12622,12623,12624,12625,12626,12627,12628,12629,12630,12631,12632,12633,12634,12635,12636,12637,12638,12639,12640,12641,12642,12643,12644,12645,12646,12647,12648,12649,12650,12651,12652,12653,12654,12655,12656,12657,12658,12659,12660,12661,12662,12663,12664,12665,12666,12667,12668,12669,12670,12671,12672,12673,12674,12675,12676,12677,12678,12679,12680,12681,12682,12683,12684,12685,12686,12687,12688,12689,12690,12691,12692,12693,12694,12695,12696,12697,12698,12699,12700,12701,12702,12703,12704,12705,12706,12707,12708,12709,12710,12711,12712,12713,12714,12715,12716,12717,12718,12719,12720,12721,12722,12723,12724,12725,12726,12727,12728,12729,12730,12731,12732,12733,12734,12735,12736,12737,12738,12739,12740,12741,12742,12743,12744,12745,12746,12747,12748,12749,12750,12751,12752,12753,12754,12755,12756,12757,12758,12759,12760,12761,12762,12763,12764,12765,12766,12767,12768,12769,12770,12771,12772,12773,12774,12775,12776,12777,12778,12779,12780,12781,12782,12783,12784,12785,12786,12787,12788,12789,12790,12791,12792,12793,12794,12795,12796,12797,12798,12799,12800,12801,12802,12803,12804,12805,12806,12807,12808,12809,12810,12811,12812,12813,12814,12815,12816,12817,12818,12819,12820,12821,12822,12823,12824,12825,12826,12827,12828,12829,12830,12831,12832,12833,12834,12835,12836,12837,12838,12839,12840,12841,12842,12843,12844,12845,12846,12847,12848,12849,12850,12851,12852,12853,12854,12855,12856,12857,12858,12859,12860,12861,12862,12863,12864,12865,12866,12867,12868,12869,12870,12871,12872,12873,12874,12875,12876,12877,12878,12879,12880,12881,12882,12883,12884,12885,12886,12887,12888,12889,12890,12891,12892,12893,12894,12895,12896,12897,12898,12899,12900,12901,12902,12903,12904,12905,12906,12907,12908,12909,12910,12911,12912,12913,12914,12915,12916,12917,12918,12919,12920,12921,12922,12923,12924,12925,12926,12927,12928,12929,12930,12931,12932,12933,12934,12935,12936,12937,12938,12939,12940,12941,12942,12943,12944,12945,12946,12947,12948,12949,12950,12951,12952,12953,12954,12955,12956,12957,12958,12959,12960,12961,12962,12963,12964,12965,12966,12967,12968,12969,12970,12971,12972,12973,12974,12975,12976,12977,12978,12979,12980,12981,12982,12983,12984,12985,12986,12987,12988,12989,12990,12991,12992,12993,12994,12995,12996,12997,12998,12999,13000,13001,13002,13003,13004,13005,13006,13007,13008,13009,13010,13011,13012,13013,13014,13015,13016,13017,13018,13019,13020,13021,13022,13023,13024,13025,13026,13027,13028,13029,13030,13031,13032,13033,13034,13035,13036,13037,13038,13039,13040,13041,13042,13043,13044,13045,13046,13047,13048,13049,13050,13051,13052,13053,13054,13055,13056,13057,13058,13059,13060,13061,13062,13063,13064,13065,13066,13067,13068,13069,13070,13071,13072,13073,13074,13075,13076,13077,13078,13079,13080,13081,13082,13083,13084,13085,13086,13087,13088,13089,13090,13091,13092,13093,13094,13095,13096,13097,13098,13099,13100,13101,13102,13103,13104,13105,13106,13107,13108,13109,13110,13111,13112,13113,13114,13115,13116,13117,13118,13119,13120,13121,13122,13123,13124,13125,13126,13127,13128,13129,13130,13131,13132,13133,13134,13135,13136,13137,13138,13139,13140,13141,13142,13143,13144,13145,13146,13147,13148,13149,13150,13151,13152,13153,13154,13155,13156,13157,13158,13159,13160,13161,13162,13163,13164,13165,13166,13167,13168,13169,13170,13171,13172,13173,13174,13175,13176,13177,13178,13179,13180,13181,13182,13183,13184,13185,13186,13187,13188,13189,13190,13191,13192,13193,13194,13195,13196,13197,13198,13199,13200,13201,13202,13203,13204,13205,13206,13207,13208,13209,13210,13211,13212,13213,13214,13215,13216,13217,13218,13219,13220,13221,13222,13223,13224,13225,13226,13227,13228,13229,13230,13231,13232,13233,13234,13235,13236,13237,13238,13239,13240,13241,13242,13243,13244,13245,13246,13247,13248,13249,13250,13251,13252,13253,13254,13255,13256,13257,13258,13259,13260,13261,13262,13263,13264,13265,13266,13267,13268,13269,13270,13271,13272,13273,13274,13275,13276,13277,13278,13279,13280,13281,13282,13283,13284,13285,13286,13287,13288,13289,13290,13291,13292,13293,13294,13295,13296,13297,13298,13299,13300,13301,13302,13303,13304,13305,13306,13307,13308,13309,13310,13311,13312,13313,13314,13315,13316,13317,13318,13319,13320,13321,13322,13323,13324,13325,13326,13327,13328,13329,13330,13331,13332,13333,13334,13335,13336,13337,13338,13339,13340,13341,13342,13343,13344,13345,13346,13347,13348,13349,13350,13351,13352,13353,13354,13355,13356,13357,13358,13359,13360,13361,13362,13363,13364,13365,13366,13367,13368,13369,13370,13371,13372,13373,13374,13375,13376,13377,13378,13379,13380,13381,13382,13383,13384,13385,13386,13387,13388,13389,13390,13391,13392,13393,13394,13395,13396,13397,13398,13399,13400,13401,13402,13403,13404,13405,13406,13407,13408,13409,13410,13411,13412,13413,13414,13415,13416,13417,13418,13419,13420,13421,13422,13423,13424,13425,13426,13427,13428,13429,13430,13431,13432,13433,13434,13435,13436,13437,13438,13439,13440,13441,13442,13443,13444,13445,13446,13447,13448,13449,13450,13451,13452,13453,13454,13455,13456,13457,13458,13459,13460,13461,13462,13463,13464,13465,13466,13467,13468,13469,13470,13471,13472,13473,13474,13475,13476,13477,13478,13479,13480,13481,13482,13483,13484,13485,13486,13487,13488,13489,13490,13491,13492,13493,13494,13495,13496,13497,13498,13499,13500,13501,13502,13503,13504,13505,13506,13507,13508,13509,13510,13511,13512,13513,13514,13515,13516,13517,13518,13519,13520,13521,13522,13523,13524,13525,13526,13527,13528,13529,13530,13531,13532,13533,13534,13535,13536,13537,13538,13539,13540,13541,13542,13543,13544,13545,13546,13547,13548,13549,13550,13551,13552,13553,13554,13555,13556,13557,13558,13559,13560,13561,13562,13563,13564,13565,13566,13567,13568,13569,13570,13571,13572,13573,13574,13575,13576,13577,13578,13579,13580,13581,13582,13583,13584,13585,13586,13587,13588,13589,13590,13591,13592,13593,13594,13595,13596,13597,13598,13599,13600,13601,13602,13603,13604,13605,13606,13607,13608,13609,13610,13611,13612,13613,13614,13615,13616,13617,13618,13619,13620,13621,13622,13623,13624,13625,13626,13627,13628,13629,13630,13631,13632,13633,13634,13635,13636,13637,13638,13639,13640,13641,13642,13643,13644,13645,13646,13647,13648,13649,13650,13651,13652,13653,13654,13655,13656,13657,13658,13659,13660,13661,13662,13663,13664,13665,13666,13667,13668,13669,13670,13671,13672,13673,13674,13675,13676,13677,13678,13679,13680,13681,13682,13683,13684,13685,13686,13687,13688,13689,13690,13691,13692,13693,13694,13695,13696,13697,13698,13699,13700,13701,13702,13703,13704,13705,13706,13707,13708,13709,13710,13711,13712,13713,13714,13715,13716,13717,13718,13719,13720,13721,13722,13723,13724,13725,13726,13727,13728,13729,13730,13731,13732,13733,13734,13735,13736,13737,13738,13739,13740,13741,13742,13743,13744,13745,13746,13747,13748,13749,13750,13751,13752,13753,13754,13755,13756,13757,13758,13759,13760,13761,13762,13763,13764,13765,13766,13767,13768,13769,13770,13771,13772,13773,13774,13775,13776,13777,13778,13779,13780,13781,13782,13783,13784,13785,13786,13787,13788,13789,13790,13791,13792,13793,13794,13795,13796,13797,13798,13799,13800,13801,13802,13803,13804,13805,13806,13807,13808,13809,13810,13811,13812,13813,13814,13815,13816,13817,13818,13819,13820,13821,13822,13823,13824,13825,13826,13827,13828,13829,13830,13831,13832,13833,13834,13835,13836,13837,13838,13839,13840,13841,13842,13843,13844,13845,13846,13847,13848,13849,13850,13851,13852,13853,13854,13855,13856,13857,13858,13859,13860,13861,13862,13863,13864,13865,13866,13867,13868,13869,13870,13871,13872,13873,13874,13875,13876,13877,13878,13879,13880,13881,13882,13883,13884,13885,13886,13887,13888,13889,13890,13891,13892,13893,13894,13895,13896,13897,13898,13899,13900,13901,13902,13903,13904,13905,13906,13907,13908,13909,13910,13911,13912,13913,13914,13915,13916,13917,13918,13919,13920,13921,13922,13923,13924,13925,13926,13927,13928,13929,13930,13931,13932,13933,13934,13935,13936,13937,13938,13939,13940,13941,13942,13943,13944,13945,13946,13947,13948,13949,13950,13951,13952,13953,13954,13955,13956,13957,13958,13959,13960,13961,13962,13963,13964,13965,13966,13967,13968,13969,13970,13971,13972,13973,13974,13975,13976,13977,13978,13979,13980,13981,13982,13983,13984,13985,13986,13987,13988,13989,13990,13991,13992,13993,13994,13995,13996,13997,13998,13999,14000,14001,14002,14003,14004,14005,14006,14007,14008,14009,14010,14011,14012,14013,14014,14015,14016,14017,14018,14019,14020,14021,14022,14023,14024,14025,14026,14027,14028,14029,14030,14031,14032,14033,14034,14035,14036,14037,14038,14039,14040,14041,14042,14043,14044,14045,14046,14047,14048,14049,14050,14051,14052,14053,14054,14055,14056,14057,14058,14059,14060,14061,14062,14063,14064,14065,14066,14067,14068,14069,14070,14071,14072,14073,14074,14075,14076,14077,14078,14079,14080,14081,14082,14083,14084,14085,14086,14087,14088,14089,14090,14091,14092,14093,14094,14095,14096,14097,14098,14099,14100,14101,14102,14103,14104,14105,14106,14107,14108,14109,14110,14111,14112,14113,14114,14115,14116,14117,14118,14119,14120,14121,14122,14123,14124,14125,14126,14127,14128,14129,14130,14131,14132,14133,14134,14135,14136,14137,14138,14139,14140,14141,14142,14143,14144,14145,14146,14147,14148,14149,14150,14151,14152,14153,14154,14155,14156,14157,14158,14159,14160,14161,14162,14163,14164,14165,14166,14167,14168,14169,14170,14171,14172,14173,14174,14175,14176,14177,14178,14179,14180,14181,14182,14183,14184,14185,14186,14187,14188,14189,14190,14191,14192,14193,14194,14195,14196,14197,14198,14199,14200,14201,14202,14203,14204,14205,14206,14207,14208,14209,14210,14211,14212,14213,14214,14215,14216,14217,14218,14219,14220,14221,14222,14223,14224,14225,14226,14227,14228,14229,14230,14231,14232,14233,14234,14235,14236,14237,14238,14239,14240,14241,14242,14243,14244,14245,14246,14247,14248,14249,14250,14251,14252,14253,14254,14255,14256,14257,14258,14259,14260,14261,14262,14263,14264,14265,14266,14267,14268,14269,14270,14271,14272,14273,14274,14275,14276,14277,14278,14279,14280,14281,14282,14283,14284,14285,14286,14287,14288,14289,14290,14291,14292,14293,14294,14295,14296,14297,14298,14299,14300,14301,14302,14303,14304,14305,14306,14307,14308,14309,14310,14311,14312,14313,14314,14315,14316,14317,14318,14319,14320,14321,14322,14323,14324,14325,14326,14327,14328,14329,14330,14331,14332,14333,14334,14335,14336,14337,14338,14339,14340,14341,14342,14343,14344,14345,14346,14347,14348,14349,14350,14351,14352,14353,14354,14355,14356,14357,14358,14359,14360,14361,14362,14363,14364,14365,14366,14367,14368,14369,14370,14371,14372,14373,14374,14375,14376,14377,14378,14379,14380,14381,14382,14383,14384,14385,14386,14387,14388,14389,14390,14391,14392,14393,14394,14395,14396,14397,14398,14399,14400,14401,14402,14403,14404,14405,14406,14407,14408,14409,14410,14411,14412,14413,14414,14415,14416,14417,14418,14419,14420,14421,14422,14423,14424,14425,14426,14427,14428,14429,14430,14431,14432,14433,14434,14435,14436,14437,14438,14439,14440,14441,14442,14443,14444,14445,14446,14447,14448,14449,14450,14451,14452,14453,14454,14455,14456,14457,14458,14459,14460,14461,14462,14463,14464,14465,14466,14467,14468,14469,14470,14471,14472,14473,14474,14475,14476,14477,14478,14479,14480,14481,14482,14483,14484,14485,14486,14487,14488,14489,14490,14491,14492,14493,14494,14495,14496,14497,14498,14499,14500,14501,14502,14503,14504,14505,14506,14507,14508,14509,14510,14511,14512,14513,14514,14515,14516,14517,14518,14519,14520,14521,14522,14523,14524,14525,14526,14527,14528,14529,14530,14531,14532,14533,14534,14535,14536,14537,14538,14539,14540,14541,14542,14543,14544,14545,14546,14547,14548,14549,14550,14551,14552,14553,14554,14555,14556,14557,14558,14559,14560,14561,14562,14563,14564,14565,14566,14567,14568,14569,14570,14571,14572,14573,14574,14575,14576,14577,14578,14579,14580,14581,14582,14583,14584,14585,14586,14587,14588,14589,14590,14591,14592,14593,14594,14595,14596,14597,14598,14599,14600,14601,14602,14603,14604,14605,14606,14607,14608,14609,14610,14611,14612,14613,14614,14615,14616,14617,14618,14619,14620,14621,14622,14623,14624,14625,14626,14627,14628,14629,14630,14631,14632,14633,14634,14635,14636,14637,14638,14639,14640,14641,14642,14643,14644,14645,14646,14647,14648,14649,14650,14651,14652,14653,14654,14655,14656,14657,14658,14659,14660,14661,14662,14663,14664,14665,14666,14667,14668,14669,14670,14671,14672,14673,14674,14675,14676,14677,14678,14679,14680,14681,14682,14683,14684,14685,14686,14687,14688,14689,14690,14691,14692,14693,14694,14695,14696,14697,14698,14699,14700,14701,14702,14703,14704,14705,14706,14707,14708,14709,14710,14711,14712,14713,14714,14715,14716,14717,14718,14719,14720,14721,14722,14723,14724,14725,14726,14727,14728,14729,14730,14731,14732,14733,14734,14735,14736,14737,14738,14739,14740,14741,14742,14743,14744,14745,14746,14747,14748,14749,14750,14751,14752,14753,14754,14755,14756,14757,14758,14759,14760,14761,14762,14763,14764,14765,14766,14767,14768,14769,14770,14771,14772,14773,14774,14775,14776,14777,14778,14779,14780,14781,14782,14783,14784,14785,14786,14787,14788,14789,14790,14791,14792,14793,14794,14795,14796,14797,14798,14799,14800,14801,14802,14803,14804,14805,14806,14807,14808,14809,14810,14811,14812,14813,14814,14815,14816,14817,14818,14819,14820,14821,14822,14823,14824,14825,14826,14827,14828,14829,14830,14831,14832,14833,14834,14835,14836,14837,14838,14839,14840,14841,14842,14843,14844,14845,14846,14847,14848,14849,14850,14851,14852,14853,14854,14855,14856,14857,14858,14859,14860,14861,14862,14863,14864,14865,14866,14867,14868,14869,14870,14871,14872,14873,14874,14875,14876,14877,14878,14879,14880,14881,14882,14883,14884,14885,14886,14887,14888,14889,14890,14891,14892,14893,14894,14895,14896,14897,14898,14899,14900,14901,14902,14903,14904,14905,14906,14907,14908,14909,14910,14911,14912,14913,14914,14915,14916,14917,14918,14919,14920,14921,14922,14923,14924,14925,14926,14927,14928,14929,14930,14931,14932,14933,14934,14935,14936,14937,14938,14939,14940,14941,14942,14943,14944,14945,14946,14947,14948,14949,14950,14951,14952,14953,14954,14955,14956,14957,14958,14959,14960,14961,14962,14963,14964,14965,14966,14967,14968,14969,14970,14971,14972,14973,14974,14975,14976,14977,14978,14979,14980,14981,14982,14983,14984,14985,14986,14987,14988,14989,14990,14991,14992,14993,14994,14995,14996,14997,14998,14999,15000,15001,15002,15003,15004,15005,15006,15007,15008,15009,15010,15011,15012,15013,15014,15015,15016,15017,15018,15019,15020,15021,15022,15023,15024,15025,15026,15027,15028,15029,15030,15031,15032,15033,15034,15035,15036,15037,15038,15039,15040,15041,15042,15043,15044,15045,15046,15047,15048,15049,15050,15051,15052,15053,15054,15055,15056,15057,15058,15059,15060,15061,15062,15063,15064,15065,15066,15067,15068,15069,15070,15071,15072,15073,15074,15075,15076,15077,15078,15079,15080,15081,15082,15083,15084,15085,15086,15087,15088,15089,15090,15091,15092,15093,15094,15095,15096,15097,15098,15099,15100,15101,15102,15103,15104,15105,15106,15107,15108,15109,15110,15111,15112,15113,15114,15115,15116,15117,15118,15119,15120,15121,15122,15123,15124,15125,15126,15127,15128,15129,15130,15131,15132,15133,15134,15135,15136,15137,15138,15139,15140,15141,15142,15143,15144,15145,15146,15147,15148,15149,15150,15151,15152,15153,15154,15155,15156,15157,15158,15159,15160,15161,15162,15163,15164,15165,15166,15167,15168,15169,15170,15171,15172,15173,15174,15175,15176,15177,15178,15179,15180,15181,15182,15183,15184,15185,15186,15187,15188,15189,15190,15191,15192,15193,15194,15195,15196,15197,15198,15199,15200,15201,15202,15203,15204,15205,15206,15207,15208,15209,15210,15211,15212,15213,15214,15215,15216,15217,15218,15219,15220,15221,15222,15223,15224,15225,15226,15227,15228,15229,15230,15231,15232,15233,15234,15235,15236,15237,15238,15239,15240,15241,15242,15243,15244,15245,15246,15247,15248,15249,15250,15251,15252,15253,15254,15255,15256,15257,15258,15259,15260,15261,15262,15263,15264,15265,15266,15267,15268,15269,15270,15271,15272,15273,15274,15275,15276,15277,15278,15279,15280,15281,15282,15283,15284,15285,15286,15287,15288,15289,15290,15291,15292,15293,15294,15295,15296,15297,15298,15299,15300,15301,15302,15303,15304,15305,15306,15307,15308,15309,15310,15311,15312,15313,15314,15315,15316,15317,15318,15319,15320,15321,15322,15323,15324,15325,15326,15327,15328,15329,15330,15331,15332,15333,15334,15335,15336,15337,15338,15339,15340,15341,15342,15343,15344,15345,15346,15347,15348,15349,15350,15351,15352,15353,15354,15355,15356,15357,15358,15359,15360,15361,15362,15363,15364,15365,15366,15367,15368,15369,15370,15371,15372,15373,15374,15375,15376,15377,15378,15379,15380,15381,15382,15383,15384,15385,15386,15387,15388,15389,15390,15391,15392,15393,15394,15395,15396,15397,15398,15399,15400,15401,15402,15403,15404,15405,15406,15407,15408,15409,15410,15411,15412,15413,15414,15415,15416,15417,15418,15419,15420,15421,15422,15423,15424,15425,15426,15427,15428,15429,15430,15431,15432,15433,15434,15435,15436,15437,15438,15439,15440,15441,15442,15443,15444,15445,15446,15447,15448,15449,15450,15451,15452,15453,15454,15455,15456,15457,15458,15459,15460,15461,15462,15463,15464,15465,15466,15467,15468,15469,15470,15471,15472,15473,15474,15475,15476,15477,15478,15479,15480,15481,15482,15483,15484,15485,15486,15487,15488,15489,15490,15491,15492,15493,15494,15495,15496,15497,15498,15499,15500,15501,15502,15503,15504,15505,15506,15507,15508,15509,15510,15511,15512,15513,15514,15515,15516,15517,15518,15519,15520,15521,15522,15523,15524,15525,15526,15527,15528,15529,15530,15531,15532,15533,15534,15535,15536,15537,15538,15539,15540,15541,15542,15543,15544,15545,15546,15547,15548,15549,15550,15551,15552,15553,15554,15555,15556,15557,15558,15559,15560,15561,15562,15563,15564,15565,15566,15567,15568,15569,15570,15571,15572,15573,15574,15575,15576,15577,15578,15579,15580,15581,15582,15583,15584,15585,15586,15587,15588,15589,15590,15591,15592,15593,15594,15595,15596,15597,15598,15599,15600,15601,15602,15603,15604,15605,15606,15607,15608,15609,15610,15611,15612,15613,15614,15615,15616,15617,15618,15619,15620,15621,15622,15623,15624,15625,15626,15627,15628,15629,15630,15631,15632,15633,15634,15635,15636,15637,15638,15639,15640,15641,15642,15643,15644,15645,15646,15647,15648,15649,15650,15651,15652,15653,15654,15655,15656,15657,15658,15659,15660,15661,15662,15663,15664,15665,15666,15667,15668,15669,15670,15671,15672,15673,15674,15675,15676,15677,15678,15679,15680,15681,15682,15683,15684,15685,15686,15687,15688,15689,15690,15691,15692,15693,15694,15695,15696,15697,15698,15699,15700,15701,15702,15703,15704,15705,15706,15707,15708,15709,15710,15711,15712,15713,15714,15715,15716,15717,15718,15719,15720,15721,15722,15723,15724,15725,15726,15727,15728,15729,15730,15731,15732,15733,15734,15735,15736,15737,15738,15739,15740,15741,15742,15743,15744,15745,15746,15747,15748,15749,15750,15751,15752,15753,15754,15755,15756,15757,15758,15759,15760,15761,15762,15763,15764,15765,15766,15767,15768,15769,15770,15771,15772,15773,15774,15775,15776,15777,15778,15779,15780,15781,15782,15783,15784,15785,15786,15787,15788,15789,15790,15791,15792,15793,15794,15795,15796,15797,15798,15799,15800,15801,15802,15803,15804,15805,15806,15807,15808,15809,15810,15811,15812,15813,15814,15815,15816,15817,15818,15819,15820,15821,15822,15823,15824,15825,15826,15827,15828,15829,15830,15831,15832,15833,15834,15835,15836,15837,15838,15839,15840,15841,15842,15843,15844,15845,15846,15847,15848,15849,15850,15851,15852,15853,15854,15855,15856,15857,15858,15859,15860,15861,15862,15863,15864,15865,15866,15867,15868,15869,15870,15871,15872,15873,15874,15875,15876,15877,15878,15879,15880,15881,15882,15883,15884,15885,15886,15887,15888,15889,15890,15891,15892,15893,15894,15895,15896,15897,15898,15899,15900,15901,15902,15903,15904,15905,15906,15907,15908,15909,15910,15911,15912,15913,15914,15915,15916,15917,15918,15919,15920,15921,15922,15923,15924,15925,15926,15927,15928,15929,15930,15931,15932,15933,15934,15935,15936,15937,15938,15939,15940,15941,15942,15943,15944,15945,15946,15947,15948,15949,15950,15951,15952,15953,15954,15955,15956,15957,15958,15959,15960,15961,15962,15963,15964,15965,15966,15967,15968,15969,15970,15971,15972,15973,15974,15975,15976,15977,15978,15979,15980,15981,15982,15983,15984,15985,15986,15987,15988,15989,15990,15991,15992,15993,15994,15995,15996,15997,15998,15999,16000,16001,16002,16003,16004,16005,16006,16007,16008,16009,16010,16011,16012,16013,16014,16015,16016,16017,16018,16019,16020,16021,16022,16023,16024,16025,16026,16027,16028,16029,16030,16031,16032,16033,16034,16035,16036,16037,16038,16039,16040,16041,16042,16043,16044,16045,16046,16047,16048,16049,16050,16051,16052,16053,16054,16055,16056,16057,16058,16059,16060,16061,16062,16063,16064,16065,16066,16067,16068,16069,16070,16071,16072,16073,16074,16075,16076,16077,16078,16079,16080,16081,16082,16083,16084,16085,16086,16087,16088,16089,16090,16091,16092,16093,16094,16095,16096,16097,16098,16099,16100,16101,16102,16103,16104,16105,16106,16107,16108,16109,16110,16111,16112,16113,16114,16115,16116,16117,16118,16119,16120,16121,16122,16123,16124,16125,16126,16127,16128,16129,16130,16131,16132,16133,16134,16135,16136,16137,16138,16139,16140,16141,16142,16143,16144,16145,16146,16147,16148,16149,16150,16151,16152,16153,16154,16155,16156,16157,16158,16159,16160,16161,16162,16163,16164,16165,16166,16167,16168,16169,16170,16171,16172,16173,16174,16175,16176,16177,16178,16179,16180,16181,16182,16183,16184,16185,16186,16187,16188,16189,16190,16191,16192,16193,16194,16195,16196,16197,16198,16199,16200,16201,16202,16203,16204,16205,16206,16207,16208,16209,16210,16211,16212,16213,16214,16215,16216,16217,16218,16219,16220,16221,16222,16223,16224,16225,16226,16227,16228,16229,16230,16231,16232,16233,16234,16235,16236,16237,16238,16239,16240,16241,16242,16243,16244,16245,16246,16247,16248,16249,16250,16251,16252,16253,16254,16255,16256,16257,16258,16259,16260,16261,16262,16263,16264,16265,16266,16267,16268,16269,16270,16271,16272,16273,16274,16275,16276,16277,16278,16279,16280,16281,16282,16283,16284,16285,16286,16287,16288,16289,16290,16291,16292,16293,16294,16295,16296,16297,16298,16299,16300,16301,16302,16303,16304,16305,16306,16307,16308,16309,16310,16311,16312,16313,16314,16315,16316,16317,16318,16319,16320,16321,16322,16323,16324,16325,16326,16327,16328,16329,16330,16331,16332,16333,16334,16335,16336,16337,16338,16339,16340,16341,16342,16343,16344,16345,16346,16347,16348,16349,16350,16351,16352,16353,16354,16355,16356,16357,16358,16359,16360,16361,16362]
[null,null,null,{"$f":"$A$2","v":"IFC"},"Capex being brought forward",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,IFC!W14:AP14)","v":0}]
[null,null,null,{"$f":"$A$2","v":"IFC"},"Years bring forward",null,null,null,null,null,null,null,null,null,null,"Years",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,IFC!W15:AP15)","v":0}]
[null,null,null,"IFC","WACC",null,null,null,null,null,null,null,null,null,null,"%",{"$f":"'DataCON&ASSUMPTIONS'!F48","v":3.09E-2}]
[]
[null,null,null,null,"IFC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(1-(1/((1+Q16)^Q15)))*Q14","v":0}]
[]
["End"]