{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Version History","Quality Assurance","Style Guidelines","Contents","Styles","Inputs --->","Spectrum cost inputs","MCT Cost Trends","Calculations --->","Cost Trend calc","Cost calculations","Cost_SiteUrban","Cost_SiteRural","Discounted cost_7years","Discounted cost_8years","Discounted cost_9years","Discounted cost_10years","Discounted cost_11years","Discounted cost_12years","Discounted cost_13years","Discounted cost_14years","Discounted cost_15years","Composite cost scenarios","Final OutputCosts --->","Costs By HDA grouping"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":118,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Version History","index":0,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Version Histrory"]
[]
["History"]
[]
["Version","Date ","Author","Details of modifications introduced"]

{"sheet":"Quality Assurance","index":1,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Quality Assurance"]
[]
["Workbook QA"]
[]
["Verified by","Enter name of reviewer"]
["Date","Enter date review completed"]
["Version","Enter version of workbook checked"]
["Status","QA completed but issues to resolve"]
[]
["Type of QA","Self-check by author","Yes"]
[null,"Internal QA - informal","Yes"]
[null,"Internal QA - formal","Yes"]
[null,"External QA","Yes"]
[]
["Objective of QA","Check input data","Yes"]
[null,"Check calculations","Yes"]
[null,"Check methodology","Yes"]
[null,"Check implementation","Yes"]
[]
["QA results delivery format","Report","Yes"]
[null,"Presentation","Yes"]
[null,"Notes to spreadsheet","Yes"]
[]
["QA notes"]
[]
["Sheet","Issue","Details","Status (issue resolved?)"]

{"sheet":"Style Guidelines","index":2,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,"Style Guidelines"]
["NB Use Window Unfreeze Panes (on each worksheet) to have row 1 scroll with the rest of the worksheet"]
[]
["Styles"]
[]
[]
[null,"Input",100,null,"An input to the model that it is expected the user will change (change at will)"]
[]
[null,"Output",100,null,"A key result from this part of the model (in particular one that will be used elsewhere in the model)"]
[]
[null,"Highlight",100,null,"A cell that is highlighted for uncertainty"]
[]
[null,"Note or Source","Note",null,"A note (NB smaller than standard font size)"]
[]
[null,"Un-format",null,null,"Going back to default Excel formatting"]
[]
[null,"Advanced user styles"]
[]
[null,"Input assumption",100,null,"An input to the model that it is expected the user will change (change at will)"]
[]
[null,"Input Data",100,null,"A piece of real data (only change if you have better data)"]
[]
[null,"Checksum",0,null,"A side calculation intended solely to cross check a result (and which therefore should not be referenced anywhere else in the model)"]
[]
[null,"Note ","Note",null,"A note (NB smaller than standard font size)"]
[]
[null,"Source","Source",null,"A source"]
[]
[null,"Named range","Name",null,"An Excel Name applying to one or more adjacent cells (use Insert Name Create to actually create the Excel Names)"]
[]
[null,"H1","Title",null,"Heading level 1"]
[]
[null,"H2","Title",null,"Heading level 2"]
[]
[null,"H3","Title",null,"Heading level 3"]
[]
[null,"H4","Title",null,"Heading level 4"]

{"sheet":"Contents","index":3,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[[32,0,32,2],[33,0,33,2],[34,0,34,2],[17,0,18,0],[31,0,31,2],[19,0,24,0]]}
[]
[null,null,null,null,null,{"$f":"Workbook.Title","v":"mmWave fixed links clearance cost model"}]
[]
["Information"]
[]
["Title ","mmWave fixed links clearance cost model"]
["Project","Enabling mmWave spectrum for new uses"]
["Objective","Estimate the cost of moving fixed links out of the 26GHz and 40 GHz bands"]
["Status","Statement model"]
["Confidentiality","Approved for release"]
[]
[]
[]
[]
["Contents"]
[]
["Section","Worksheet","Description"]
["Inputs","Spectrum cost inputs","Input data assumptions for spectrum equipement and site costs"]
[null,"MCT CostTrends","Input data for cost trends"]
["Calculations","Cost Trend Calc","Estimates the increase in cost input assumptions since 2015 publication of plum report"]
[null,"Cost calculations","Estimates opex and capex for different equipment & site assumptions"]
[null,"Cost_SiteRural","Estimates the annualised capex cost for a new rural site"]
[null,"Cost_SiteUrban","Estimates the annualised capex cost for a new urban site"]
[null,"Discounted cost_(all years) ","Estimates the overall present costs for replacing equipment and adding  hop assuming a specific year economic lifetime"]
[null,"Composite cost scenarios","Estimates overall costs for different cost scenarios"]
["Outputs","Costs By HDA grouping","Determines final costs for different high density area options, dependent on existing fixed links"]
[]
[]
[]
["Terms and conditions"]
[null,"mmWave fixed links clearance cost model"]
["The terms and conditions on which OFCOM is making the model available are set out below.  "]
["The mmWave fixed links clearance cost model provided has been developed to help understand the potential cost of revoking fixed link licences in the 26 GHz And 40 GHz spectrum band as part of Ofcom's consultation on Enabling mmWave spectrum for new uses."]
["All right, title and interest in the provided model (the ‘Model’) constructed in Excel to understand the cost to licensees of clearance of fixed links are owned by OFCOM. Such title and interest is protected by United Kingdom intellectual property laws and international treaty provisions. While you may freely use the Model for the purposes for which it is provided, as set out in the accompanying model documentation, OFCOM notes that any other use of the Model may not result in the correct functioning of the Model. \n\nNo representation or warranty is given as to the accuracy, completeness or correctness of the provided Model and it is provided 'as is'. It is provided without any representation or endorsement made and without warranty of any kind, whether express or implied, including but not limited to the implied warranties of satisfactory quality, fitness for a particular purpose, non-infringement, compatibility, security and accuracy. "]
["OFCOM does not accept any responsibility for any loss, disruption or damage to your data or your computer system which may occur whilst using the Model or material derived from the Model. OFCOM does not warrant that the functions contained in the Model will be uninterrupted or error free. Also, OFCOM does not warrant that defects will be corrected, or that the Model provided is free of viruses.\n\nIn no event will OFCOM be liable for any loss or damage including, without limitation, indirect or consequential loss or damage, or any loss or damages whatsoever arising from use or loss of use of, data or profits arising out of or in connection with the use or otherwise of the provided Model. By using this Model, you agree to the above. "]

{"sheet":"Styles","index":4,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Style Guidelines"]
[]
[]
["Styles"]
[]
[]
[null,"Input data",100,null,"Input data (e.g. RFS data, inflation, etc)"]
[]
[null,"Input assumption or parameter",100,null,"Input assumptions or parameters (e.g. for a scenario or control sheet)"]
[]
[null,"Feed internal",100,null,"Feed cell from within this workbook"]
[]
[null,"Feed external",100,null,"Feed cell from a different workbook"]
[]
[null,"Confidential",100,null,"Confidential data, to be removed or randomized before publication"]
[]
[null,"Randomized",100,null,"Randomized data"]
[]
[null,"Calculation",100,null,"Intermediate calculation (not final output)"]
[]
[null,"Model logic",100,null,"Cells required for model logic (e.g. year counters)"]
[]
[null,"Intentionally blank",null,null,"Cells left intentionally blank"]
[]
[null,"Output",100,null,"A key result from this part of the model (in particular one that will be used elsewhere in the model)"]
[]
[null,"Highlight",100,null,"A cell that is highlighted for uncertainty"]
[]
[null,"QA highlight",100,null,"A cell that is highlighted for quality assurance"]
[]
[null,"Check pass",true,null,"A side calculation intended solely to cross check a result (and which therefore should not be referenced anywhere else in the model)"]
[null,"Check fail",false]
[]
[null,"Note or source","Text",null,"Note/source"]
[]
[null,"Named range",null,null,"Cells which are part of a named range"]
[]
[null,"Name","named_range_1",null,"An Excel Name applying to one or more adjacent cells (use Insert Name Create to actually create the Excel Names)"]
[]
[null,"Un-format",null,null,"Going back to default Excel formatting"]

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

{"sheet":"Spectrum cost inputs","index":6,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Cost inputs",null,null,null,null,null,null," "]
[]
[]
[null,null,null,"Live",null,"Base scenario"]
[null,"Site sharing - Rural sites","Site occupants",3,null,3]
[null,"Site sharing - Urban sites","Site occupants",1,null,1]
[]
[null,"Equipment costs","£ / link",9000,"Equipment",9000]
[null,"Planning and administrative costs","£ / link",3500,null,3500]
[null,"Deloyment cost","£ / link",1000,null,1000]
[]
[null,"Site construction - Rural","£ / site",100000,"sitecost_rural",100000]
[null,"Site construction - Urban","£ / site",50000,"sitecost_urban",50000]
[]
[null,"Site rental - Rural","£ / site / pa",9000,null,9000]
[null,"Site rental - Urban","£ / site / pa",5000,null,5000]
[]
[null,"Installation and commissioning","% of annual capital costs",0.5,null,0.5]
[null,"Accommodation and power","% of annual capital costs",0.5,null,0.5]
[null,"Maintenance","% of total capital costs",0.12,null,0.12]
[]
[null,"Lifetime of structures","Years",20,null,20]
[null,"Base Equipment life time","Years",12,null,12]
[null,"Time horizon ","Years ",20,null,20]
[]
[]
[null,"Finance rate",null,5.7000000000000002E-2,"finance_rate_input",5.7000000000000002E-2]
[null,"Discount rate",null,3.5000000000000003E-2,"discount_rate_input",3.5000000000000003E-2]
[]
[null,"# years utilisation of revocation period",null,5,null,5]

{"sheet":"MCT Cost Trends","index":7,"n_rows":162,"n_cols":57,"rows_kept":162,"cut":false,"hidden":false,"merged":[]}
["Source: 2021 MCT model"]
["https://www.ofcom.org.uk/consultations-and-statements/category-2/2021-26-wholesale-voice-markets-review"]
["https://www.ofcom.org.uk/__data/assets/file/0028/216793/mct-model-2021-26-wholesale-voice-markets-review.zip"]
["Cost model, \"Unit investment Worksheet\""]
[]
[]
[null,null,null,null,null,null,null,"1990/91","1991/92","1992/93","1993/94","1994/95","1995/96","1996/97","1997/98","1998/99","1999/00","2000/01","2001/02","2002/03","2003/04","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","2018/19","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","2033/34","2034/35","2035/36","2036/37","2037/38","2038/39","2039/40"]
[null,null,null,null,null,null,null,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]
["Base MEA investment price trend (excluding capacity changes or RAN/Site sharing adjustments)",null,null,null,null,null,null,"Source: Retained from 2011 MCT model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Orange and blue cells below indicate amendments based on s135 responses",null,null,null,null,"Source: Long-term values out to 2020/21 extended to 2026/27"]
[1,"spare","spare",null,"%"]
[2,"Cell sites","Macrocell: site acquisition and preparation and lease",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"2G cell site equipment","Macrocell: equipment (omni sector)",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-7.7200000000000005E-2,-6.6900000000000001E-2,-7.0000000000000007E-2,-0.06,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.42080000000000001,-0.42080000000000001,-0.42080000000000001,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.02,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"spare","spare",null,"%"]
[5,"2G cell site equipment","Macrocell: equipment (2 sector)",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-7.7200000000000005E-2,-6.6900000000000001E-2,-7.0000000000000007E-2,-0.06,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.4,-0.4,-0.4,-5.7000000000000002E-2,-5.7000000000000002E-2,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.02,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"spare","spare",null,"%"]
[7,"2G cell site equipment","Macrocell: equipment (3 sector)",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-7.7200000000000005E-2,-6.6900000000000001E-2,-7.0000000000000007E-2,-0.06,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.3201,-0.3201,-0.3201,-3.4000000000000002E-2,-3.4000000000000002E-2,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.02,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Cell sites","Microcell: site acquisition and preparation and lease",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"2G cell site equipment","Microcell: equipment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-7.7200000000000005E-2,-6.6900000000000001E-2,-7.0000000000000007E-2,-0.06,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.24560000000000001,-0.24560000000000001,-0.24560000000000001,4.1000000000000002E-2,4.1000000000000002E-2,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.02,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Cell sites","Picocell: site acquisition and preparation and lease",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"2G cell site equipment","Picocell: equipment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-7.7200000000000005E-2,-6.6900000000000001E-2,-7.0000000000000007E-2,-0.06,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.42080000000000001,-0.42080000000000001,-0.42080000000000001,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.02,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"2G TRXs","Macrocell: additional TRXs",null,"%",null,null,0,0,0,-0.05,-0.05,-0.05,-0.1,-0.1,-0.3,-0.3,-0.15,-0.1,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-5.62E-2,-5.62E-2,-5.62E-2,-8.0000000000000002E-3,-8.0000000000000002E-3,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"2G TRXs","Microcell: additional TRXs",null,"%",null,null,0,0,0,-0.05,-0.05,-0.05,-0.1,-0.1,-0.3,-0.3,-0.15,-0.1,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-5.62E-2,-5.62E-2,-5.62E-2,-8.0000000000000002E-3,-8.0000000000000002E-3,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"2G TRXs","Picocell: additional TRXs",null,"%",null,null,0,0,0,-0.05,-0.05,-0.05,-0.1,-0.1,-0.3,-0.3,-0.15,-0.1,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-5.62E-2,-5.62E-2,-5.62E-2,-8.0000000000000002E-3,-8.0000000000000002E-3,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"2G BSCs","BSC: base unit",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.4,-0.4,-0.4,-0.4,5.5E-2,5.5E-2,5.5E-2,-0.26600000000000001,-0.26600000000000001,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,-1.5625E-4,-7.8125000000000002E-5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"2G BSCs","BSC: BS-facing port increment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.4,-0.4,-0.4,-0.4,5.5E-2,5.5E-2,5.5E-2,-0.26600000000000001,-0.26600000000000001,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,-1.5625E-4,-7.8125000000000002E-5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"2G BSCs","BSC: Core-facing port increment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.4,-0.4,-0.4,-0.4,5.5E-2,5.5E-2,5.5E-2,-0.26600000000000001,-0.26600000000000001,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,-1.5625E-4,-7.8125000000000002E-5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"2G BSCs","Packet control units",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.4,-0.4,-0.4,-0.4,5.5E-2,5.5E-2,5.5E-2,-0.26600000000000001,-0.26600000000000001,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-5.0000000000000001E-3,-2.5000000000000001E-3,-1.25E-3,-6.2500000000000001E-4,-3.1250000000000001E-4,-1.5625E-4,-7.8125000000000002E-5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"2G MSCs","MSC: processor",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"2G MSCs","Software",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-4.1666666666666671E-2,-3.333333333333334E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"2G MSCs","Interconnect interface",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-4.1666666666666671E-2,-3.333333333333334E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"2G MSCs","Switching Support Plant",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-4.1666666666666671E-2,-3.333333333333334E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Main switch sites","Buildings (switch building preparation)",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Main switch sites","Site lease",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"2G MSC ports - BSC-facing","MSC: BSC-facing port increment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"2G MSC ports - Interconnect facing","MSC: interconnect-facing port increment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"2G MSC ports - Interswitch facing","MSC: switch-facing port increment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Core transmission","Core transmission in 2Mbit/s circuits",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"HLRs","HLR",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Transit switches","Transit switches",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"spare","spare",null,"%"]
[32,"2G Licence fees","Annual GSM licence fee",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"2G NMS","Network management",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-4.1666666666666671E-2,-3.333333333333334E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,-1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"2G GSN","2G SGSN",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"2G GSN","2G GGSN",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"SMSC","SMSC",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-0.2,-0.2,-0.2,-0.2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Backhaul","2 Mbit/s microwave link",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Backhaul","8 Mbit/s microwave link",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Backhaul","16 Mbit/s microwave link",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Backhaul","32 Mbit/s microwave link",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"spare","spare",null,"%"]
[42,"3G cell site equipment","Macrocell equipment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.38819999999999999,-0.38819999999999999,-0.38819999999999999,-6.9000000000000006E-2,-6.9000000000000006E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"3G cell site equipment","Microcell equipment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.38819999999999999,-0.38819999999999999,-0.38819999999999999,-6.9000000000000006E-2,-6.9000000000000006E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"3G cell site equipment","Picocell equipment",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.25,-0.2,-0.2,-0.15,-0.38819999999999999,-0.38819999999999999,-0.38819999999999999,-6.9000000000000006E-2,-6.9000000000000006E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"3G site upgrade","Macro site upgrade",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-9.8199999999999996E-2,-9.8199999999999996E-2,-9.8199999999999996E-2,-3.3000000000000002E-2,-3.3000000000000002E-2,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"3G site upgrade","Micro site upgrade",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.26800000000000002,-0.26800000000000002,-0.26800000000000002,-7.0000000000000001E-3,-7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"3G site upgrade","Pico site upgrade",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"3G cell site equipment","Macrocell: additional carriers",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,0.1158,0.1158,0.1158,-5.8999999999999997E-2,-5.8999999999999997E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"3G cell site equipment","Microcell: additional carriers",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,0.1158,0.1158,0.1158,-5.8999999999999997E-2,-5.8999999999999997E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"3G cell site equipment","Picocell: additional carriers",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,0.1158,0.1158,0.1158,-5.8999999999999997E-2,-5.8999999999999997E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"3G cell site equipment","Macrocell: additional sectors",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.13139999999999999,-0.13139999999999999,-0.13139999999999999,-5.8999999999999997E-2,-5.8999999999999997E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"3G cell site equipment","Microcell: additional sectors",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.13139999999999999,-0.13139999999999999,-0.13139999999999999,-5.8999999999999997E-2,-5.8999999999999997E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"3G cell site equipment","Picocell: additional sectors",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.13139999999999999,-0.13139999999999999,-0.13139999999999999,-5.8999999999999997E-2,-5.8999999999999997E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"3G RNCs","RNC: base unit",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.35,-0.35,-0.4,-0.4,-5.5E-2,-5.5E-2,-5.5E-2,-5.5E-2,-5.5E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"3G RNCs","RNC: NodeB-facing port increment",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.35,-0.35,-0.4,-0.4,-5.5E-2,-5.5E-2,-5.5E-2,-5.5E-2,-5.5E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"3G RNCs","RNC: Core-facing port increment",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.35,-0.35,-0.4,-0.4,-5.5E-2,-5.5E-2,-5.5E-2,-5.5E-2,-5.5E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"2G/3G layered core nodes","MSC server",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"2G/3G layered core nodes","Media gateway",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"3G MSCs","Interconnect interface",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"3G MSCs","Switching Support Plant",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"3G MSC ports - RNC-facing","MSC: BSC-facing port increment",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"3G MSC ports - Interconnect facing","MSC: interconnect-facing port increment",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"3G MSC ports - Interswitch facing","MSC: switch-facing port increment",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"3G NMS","Network management",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"3G GSN","3G SGSN",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"3G GSN","3G GGSN",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.16,-0.12,-0.1,-0.09,-7.0000000000000007E-2,-0.06,-0.04,-0.04,-0.04,-0.04,-0.04,-3.3333333333333333E-2,-2.6666666666666665E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"spare","spare",null,"%"]
[68,"Backhaul","Base unit",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-2.5000000000000001E-2,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Remote switching sites","Remote switching sites (BSC and RNC)",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"3G Licence fees","UMTS licence fee in 2004/05",null,"%"]
[71,"3G Licence fees","UMTS licence fee in 2012/13",null,"%"]
[72,"spare","spare",null,"%"]
[73,"spare","spare",null,"%"]
[74,"Cell sites","Transformation sites",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"spare","spare",null,"%"]
[76,"HSPA 3.6 upgrade","HSPA 3.6 site upgrade",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"HSPA 7.2 upgrade","HSPA 7.2 site upgrade",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"HSPA 14.4 upgrade","HSPA 14.4 site upgrade",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"HSPA 21 upgrade","HSPA 21 site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"HSPA 42 upgrade","HSPA 42 site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"HSPA 84 upgrade","HSPA 84 site upgrade",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"3G cell site equipment","HSPA site upgrade spare",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.03,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Backhaul","Leased Ethernet (100Mbit/s)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Backhaul","Leased Ethernet (300Mbit/s)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Backhaul","Owned microwave (100Mbit/s)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05,-7.8E-2,-7.8E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Backhaul","Owned microwave (300Mbit/s)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.05,-7.8E-2,-7.8E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Cell sites","Shared sites",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,-0.15,-0.15,-0.15,7.0000000000000001E-3,7.0000000000000001E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"spare","spare",null,"%"]
[89,"Backhaul","Ethernet microwave link (defunct)",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"spare","spare",null,"%"]
[91,"VMS","VMS Platform",null,"%",null,null,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Backhaul","High-speed backhaul hub",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-4.1000000000000002E-2,-4.1000000000000002E-2,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Backhaul","High-speed leased backhaul link (1000Mbit/s)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-0.12,-0.12,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"spare","spare",null,"%"]
[95,"spare","spare",null,"%"]
[96,"spare","spare",null,"%"]
[97,"Main switch sites (allocated to voice)","Buildings (switch building preparation) - allocated to voice services",null,"%",true,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Main switch sites (allocated to voice)","Site lease - allocated to voice services",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Main switch sites (allocated to data)","Buildings (switch building preparation) - allocated to data services",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Main switch sites (allocated to data)","Site lease - allocated to data services",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,"4G cell site equipment","Macro eNodeB",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,3.2000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,"4G cell site equipment","Micro eNodeB",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,3.2000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,"4G cell site equipment","Pico eNodeB",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,3.2000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,"4G cell site equipment","4G Macrocell: additional carriers",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-0.02,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"4G cell site equipment","4G Microcell: additional carriers",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-0.02,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"4G cell site equipment","4G Picocell: additional carriers",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-0.02,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"4G site upgrade","Macro site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9999999999999993E-3,-8.9999999999999993E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,"4G site upgrade","Micro site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9999999999999993E-3,-8.9999999999999993E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,"4G site upgrade","Pico site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9999999999999993E-3,-8.9999999999999993E-3,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,"Backhaul","Leased Ethernet (500Mbit/s)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,"Backhaul","Owned microwave (500Mbit/s)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.8E-2,-7.8E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,"Cell sites","Infrastructure sharing macro site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17799999999999999,-0.17799999999999999,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,"Cell sites","Infrastructure sharing micro site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17799999999999999,-0.17799999999999999,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,"Cell sites","Infrastructure sharing pico site upgrade",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17799999999999999,-0.17799999999999999,0.02,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,"spare","spare",null,"%"]
[116,"spare","spare",null,"%"]
[117,"spare","spare",null,"%"]
[118,"spare","spare",null,"%"]
[119,"spare","spare",null,"%"]
[120,"spare","spare",null,"%"]
[121,"spare","spare",null,"%"]
[122,"spare","spare",null,"%"]
[123,"spare","spare",null,"%"]
[124,"spare","spare",null,"%"]
[125,"spare","spare",null,"%"]
[126,"spare","spare",null,"%"]
[127,"spare","spare",null,"%"]
[128,"spare","spare",null,"%"]
[129,"Core transmission","Next-generation backbone links",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,"Core transmission","Next-generation backbone km",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,"4G core network","MME",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,"4G core network","Serving Gateway (SGW)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,"4G core network","MME software",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,"4G core network","Data traffic manager",null,"%",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,"VoLTE network","Call server hardware",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,"VoLTE network","Call server software",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,"VoLTE network","TAS",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,"VoLTE network","SBC hardware",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,"VoLTE network","SBC software",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,"VoLTE network","VoLTE upgrades to HLR",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"VoLTE network","VoLTE upgrades to MSC-S",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"VoLTE network","VoLTE upgrades to NMS",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"4G core network","NMS",null,"%",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.05,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-2.5000000000000001E-2,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,"HLRs","HSS",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,"4G core network","spare",null,"%"]
[146,"4G core network","spare",null,"%"]
[147,"4G core network","spare",null,"%"]
[148,"4G core network","spare",null,"%"]
[149,"4G Licence fee","4G spectrum annual payments",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,"4G Licence fee","4G auction payments",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,"4G core network","spare",null,"%"]
[149,"4G Licence fee","4G spectrum annual payments",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,-0.75616885346185247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,"4G Licence fee","4G auction payments",null,"%"]

{"sheet":"Calculations --->","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Cost Trend calc","index":9,"n_rows":172,"n_cols":55,"rows_kept":172,"cut":false,"hidden":false,"merged":[]}
["Cost trend calculation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"AD3+1","v":2016},{"$f":"AE3+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,"CPI input - Annual change","CPI data Link",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.7,2.7,2.5,1.8,0.9,2.6,9.1]
[]
[null,"Annual change","Equipment (MCT model)","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIF($D$24:$D$172,$D$6,AD$24:AD$172)","v":-2.6500000000000003E-2},{"$f":"AVERAGEIF($D$24:$D$172,$D$6,AE$24:AE$172)","v":-2.6500000000000003E-2},-2.6500000000000003E-2,-2.6500000000000003E-2,-2.4499999999999997E-2,-1.2E-2,-1.2E-2,-1.2E-2,-1.2E-2,-1.2E-2,-1.2E-2,-1.2E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Site (MCT model)","S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIF($D$24:$D$172,$D$7,AD$24:AD$172)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CPI ","CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD4/100","v":0},6.9999999999999993E-3,2.7000000000000003E-2,2.5000000000000001E-2,1.8000000000000002E-2,9.0000000000000011E-3,2.6000000000000002E-2,{"$f":"AK4/100","v":9.0999999999999998E-2}]
[]
[]
[null,"Index","Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC11*(1+AD6)","v":0.97350000000000003},{"$f":"AD11*(1+AE6)","v":0.94770225000000008},0.92258814037500014,0.89813955465506268,0.87613513556601363,0.86562151393922149,0.85523405577195077,0.84497124710268734]
[null,null,"Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0049999999999999,1.0100249999999997,1.0150751249999996,1.0150751249999996,1.0150751249999996,1.0150751249999996,1.0150751249999996,1.0150751249999996]
[null,null,"CPI ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1.0069999999999999,1.0341889999999998,1.0600437249999997,1.0791245120499997,1.0888366326584495,1.1171463851075694,1.2188067061523582]
[]
[null,null,"Combined increase over the period 2015-2022 for site costs"]
[null,null,"Cost trend adjustment factor for site costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ12*AJ13","v":1.1339875065063636},{"$f":"AK12*AK13","v":1.2371803695984429}]
[]
[]
[]
[null,null,null,"Identification of fixed link costs, Equipment (E ) or Site (S)"]
[null,null,null,null,{"$f":"'MCT Cost Trends'!H8","v":1990},{"$f":"'MCT Cost Trends'!I8","v":1991},{"$f":"'MCT Cost Trends'!J8","v":1992},{"$f":"'MCT Cost Trends'!K8","v":1993},{"$f":"'MCT Cost Trends'!L8","v":1994},{"$f":"'MCT Cost Trends'!M8","v":1995},{"$f":"'MCT Cost Trends'!N8","v":1996},{"$f":"'MCT Cost Trends'!O8","v":1997},{"$f":"'MCT Cost Trends'!P8","v":1998},{"$f":"'MCT Cost Trends'!Q8","v":1999},{"$f":"'MCT Cost Trends'!R8","v":2000},{"$f":"'MCT Cost Trends'!S8","v":2001},{"$f":"'MCT Cost Trends'!T8","v":2002},{"$f":"'MCT Cost Trends'!U8","v":2003},{"$f":"'MCT Cost Trends'!V8","v":2004},{"$f":"'MCT Cost Trends'!W8","v":2005},{"$f":"'MCT Cost Trends'!X8","v":2006},{"$f":"'MCT Cost Trends'!Y8","v":2007},{"$f":"'MCT Cost Trends'!Z8","v":2008},{"$f":"'MCT Cost Trends'!AA8","v":2009},{"$f":"'MCT Cost Trends'!AB8","v":2010},{"$f":"'MCT Cost Trends'!AC8","v":2011},{"$f":"'MCT Cost Trends'!AD8","v":2012},{"$f":"'MCT Cost Trends'!AE8","v":2013},{"$f":"'MCT Cost Trends'!AF8","v":2014},{"$f":"'MCT Cost Trends'!AG8","v":2015},{"$f":"'MCT Cost Trends'!AH8","v":2016},{"$f":"'MCT Cost Trends'!AI8","v":2017},{"$f":"'MCT Cost Trends'!AJ8","v":2018},{"$f":"'MCT Cost Trends'!AK8","v":2019},{"$f":"'MCT Cost Trends'!AL8","v":2020},{"$f":"'MCT Cost Trends'!AM8","v":2021},{"$f":"'MCT Cost Trends'!AN8","v":2022},{"$f":"'MCT Cost Trends'!AO8","v":2023},{"$f":"'MCT Cost Trends'!AP8","v":2024},{"$f":"'MCT Cost Trends'!AQ8","v":2025},{"$f":"'MCT Cost Trends'!AR8","v":2026},{"$f":"'MCT Cost Trends'!AS8","v":2027},{"$f":"'MCT Cost Trends'!AT8","v":2028},{"$f":"'MCT Cost Trends'!AU8","v":2029},{"$f":"'MCT Cost Trends'!AV8","v":2030},{"$f":"'MCT Cost Trends'!AW8","v":2031},{"$f":"'MCT Cost Trends'!AX8","v":2032},{"$f":"'MCT Cost Trends'!AY8","v":2033},{"$f":"'MCT Cost Trends'!AZ8","v":2034},{"$f":"'MCT Cost Trends'!BA8","v":2035},{"$f":"'MCT Cost Trends'!BB8","v":2036},{"$f":"'MCT Cost Trends'!BC8","v":2037},{"$f":"'MCT Cost Trends'!BD8","v":2038},{"$f":"'MCT Cost Trends'!BE8","v":2039}]
[null,null,null,null,{"$f":"'MCT Cost Trends'!H9","v":"Source: Retained from 2011 MCT model"},{"$f":"'MCT Cost Trends'!I9","v":0},{"$f":"'MCT Cost Trends'!J9","v":0},{"$f":"'MCT Cost Trends'!K9","v":0},{"$f":"'MCT Cost Trends'!L9","v":0},{"$f":"'MCT Cost Trends'!M9","v":0},{"$f":"'MCT Cost Trends'!N9","v":0},{"$f":"'MCT Cost Trends'!O9","v":0},{"$f":"'MCT Cost Trends'!P9","v":0},{"$f":"'MCT Cost Trends'!Q9","v":0},{"$f":"'MCT Cost Trends'!R9","v":0},{"$f":"'MCT Cost Trends'!S9","v":0},{"$f":"'MCT Cost Trends'!T9","v":0},{"$f":"'MCT Cost Trends'!U9","v":0},{"$f":"'MCT Cost Trends'!V9","v":0},{"$f":"'MCT Cost Trends'!W9","v":0},{"$f":"'MCT Cost Trends'!X9","v":0},{"$f":"'MCT Cost Trends'!Y9","v":0},{"$f":"'MCT Cost Trends'!Z9","v":0},{"$f":"'MCT Cost Trends'!AA9","v":"Source: Orange and blue cells below indicate amendments based on s135 responses"},{"$f":"'MCT Cost Trends'!AB9","v":0},{"$f":"'MCT Cost Trends'!AC9","v":0},{"$f":"'MCT Cost Trends'!AD9","v":0},{"$f":"'MCT Cost Trends'!AE9","v":0},{"$f":"'MCT Cost Trends'!AF9","v":"Source: Long-term values out to 2020/21 extended to 2026/27"},{"$f":"'MCT Cost Trends'!AG9","v":0},{"$f":"'MCT Cost Trends'!AH9","v":0},{"$f":"'MCT Cost Trends'!AI9","v":0},{"$f":"'MCT Cost Trends'!AJ9","v":0},{"$f":"'MCT Cost Trends'!AK9","v":0},{"$f":"'MCT Cost Trends'!AL9","v":0},{"$f":"'MCT Cost Trends'!AM9","v":0},{"$f":"'MCT Cost Trends'!AN9","v":0},{"$f":"'MCT Cost Trends'!AO9","v":0},{"$f":"'MCT Cost Trends'!AP9","v":0},{"$f":"'MCT Cost Trends'!AQ9","v":0},{"$f":"'MCT Cost Trends'!AR9","v":0},{"$f":"'MCT Cost Trends'!AS9","v":0},{"$f":"'MCT Cost Trends'!AT9","v":0},{"$f":"'MCT Cost Trends'!AU9","v":0},{"$f":"'MCT Cost Trends'!AV9","v":0},{"$f":"'MCT Cost Trends'!AW9","v":0},{"$f":"'MCT Cost Trends'!AX9","v":0},{"$f":"'MCT Cost Trends'!AY9","v":0},{"$f":"'MCT Cost Trends'!AZ9","v":0},{"$f":"'MCT Cost Trends'!BA9","v":0},{"$f":"'MCT Cost Trends'!BB9","v":0},{"$f":"'MCT Cost Trends'!BC9","v":0},{"$f":"'MCT Cost Trends'!BD9","v":0},{"$f":"'MCT Cost Trends'!BE9","v":0}]
[1,"spare","spare"]
[2,"Cell sites","Macrocell: site acquisition and preparation and lease","S",{"$f":"'MCT Cost Trends'!H11","v":0},{"$f":"'MCT Cost Trends'!I11","v":0},{"$f":"'MCT Cost Trends'!J11","v":0},{"$f":"'MCT Cost Trends'!K11","v":0},{"$f":"'MCT Cost Trends'!L11","v":0},{"$f":"'MCT Cost Trends'!M11","v":0},{"$f":"'MCT Cost Trends'!N11","v":0},{"$f":"'MCT Cost Trends'!O11","v":0},{"$f":"'MCT Cost Trends'!P11","v":0},{"$f":"'MCT Cost Trends'!Q11","v":0},{"$f":"'MCT Cost Trends'!R11","v":0},{"$f":"'MCT Cost Trends'!S11","v":0},{"$f":"'MCT Cost Trends'!T11","v":0},{"$f":"'MCT Cost Trends'!U11","v":0},{"$f":"'MCT Cost Trends'!V11","v":0},{"$f":"'MCT Cost Trends'!W11","v":0},{"$f":"'MCT Cost Trends'!X11","v":0},{"$f":"'MCT Cost Trends'!Y11","v":0},{"$f":"'MCT Cost Trends'!Z11","v":0.01},{"$f":"'MCT Cost Trends'!AA11","v":-0.15},{"$f":"'MCT Cost Trends'!AB11","v":-0.15},{"$f":"'MCT Cost Trends'!AC11","v":-0.15},{"$f":"'MCT Cost Trends'!AD11","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AE11","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AF11","v":0.02},{"$f":"'MCT Cost Trends'!AG11","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AH11","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AI11","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AJ11","v":0},{"$f":"'MCT Cost Trends'!AK11","v":0},{"$f":"'MCT Cost Trends'!AL11","v":0},{"$f":"'MCT Cost Trends'!AM11","v":0},{"$f":"'MCT Cost Trends'!AN11","v":0},{"$f":"'MCT Cost Trends'!AO11","v":0},{"$f":"'MCT Cost Trends'!AP11","v":0},{"$f":"'MCT Cost Trends'!AQ11","v":0},{"$f":"'MCT Cost Trends'!AR11","v":0},{"$f":"'MCT Cost Trends'!AS11","v":0},{"$f":"'MCT Cost Trends'!AT11","v":0},{"$f":"'MCT Cost Trends'!AU11","v":0},{"$f":"'MCT Cost Trends'!AV11","v":0},{"$f":"'MCT Cost Trends'!AW11","v":0},{"$f":"'MCT Cost Trends'!AX11","v":0},{"$f":"'MCT Cost Trends'!AY11","v":0},{"$f":"'MCT Cost Trends'!AZ11","v":0},{"$f":"'MCT Cost Trends'!BA11","v":0},{"$f":"'MCT Cost Trends'!BB11","v":0},{"$f":"'MCT Cost Trends'!BC11","v":0},{"$f":"'MCT Cost Trends'!BD11","v":0},{"$f":"'MCT Cost Trends'!BE11","v":0}]
[3,"2G cell site equipment","Macrocell: equipment (omni sector)"]
[4,"spare","spare"]
[5,"2G cell site equipment","Macrocell: equipment (2 sector)"]
[6,"spare","spare"]
[7,"2G cell site equipment","Macrocell: equipment (3 sector)"]
[8,"Cell sites","Microcell: site acquisition and preparation and lease","S",{"$f":"'MCT Cost Trends'!H17","v":0},{"$f":"'MCT Cost Trends'!I17","v":0},{"$f":"'MCT Cost Trends'!J17","v":0},{"$f":"'MCT Cost Trends'!K17","v":0},{"$f":"'MCT Cost Trends'!L17","v":0},{"$f":"'MCT Cost Trends'!M17","v":0},{"$f":"'MCT Cost Trends'!N17","v":0},{"$f":"'MCT Cost Trends'!O17","v":0},{"$f":"'MCT Cost Trends'!P17","v":0},{"$f":"'MCT Cost Trends'!Q17","v":0},{"$f":"'MCT Cost Trends'!R17","v":0},{"$f":"'MCT Cost Trends'!S17","v":0},{"$f":"'MCT Cost Trends'!T17","v":0},{"$f":"'MCT Cost Trends'!U17","v":0},{"$f":"'MCT Cost Trends'!V17","v":0},{"$f":"'MCT Cost Trends'!W17","v":0},{"$f":"'MCT Cost Trends'!X17","v":0},{"$f":"'MCT Cost Trends'!Y17","v":0},{"$f":"'MCT Cost Trends'!Z17","v":0.01},{"$f":"'MCT Cost Trends'!AA17","v":-0.15},{"$f":"'MCT Cost Trends'!AB17","v":-0.15},{"$f":"'MCT Cost Trends'!AC17","v":-0.15},{"$f":"'MCT Cost Trends'!AD17","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AE17","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AF17","v":0.02},{"$f":"'MCT Cost Trends'!AG17","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AH17","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AI17","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AJ17","v":0},{"$f":"'MCT Cost Trends'!AK17","v":0},{"$f":"'MCT Cost Trends'!AL17","v":0},{"$f":"'MCT Cost Trends'!AM17","v":0},{"$f":"'MCT Cost Trends'!AN17","v":0},{"$f":"'MCT Cost Trends'!AO17","v":0},{"$f":"'MCT Cost Trends'!AP17","v":0},{"$f":"'MCT Cost Trends'!AQ17","v":0},{"$f":"'MCT Cost Trends'!AR17","v":0},{"$f":"'MCT Cost Trends'!AS17","v":0},{"$f":"'MCT Cost Trends'!AT17","v":0},{"$f":"'MCT Cost Trends'!AU17","v":0},{"$f":"'MCT Cost Trends'!AV17","v":0},{"$f":"'MCT Cost Trends'!AW17","v":0},{"$f":"'MCT Cost Trends'!AX17","v":0},{"$f":"'MCT Cost Trends'!AY17","v":0},{"$f":"'MCT Cost Trends'!AZ17","v":0},{"$f":"'MCT Cost Trends'!BA17","v":0},{"$f":"'MCT Cost Trends'!BB17","v":0},{"$f":"'MCT Cost Trends'!BC17","v":0},{"$f":"'MCT Cost Trends'!BD17","v":0},{"$f":"'MCT Cost Trends'!BE17","v":0}]
[9,"2G cell site equipment","Microcell: equipment"]
[10,"Cell sites","Picocell: site acquisition and preparation and lease","S",{"$f":"'MCT Cost Trends'!H19","v":0},{"$f":"'MCT Cost Trends'!I19","v":0},{"$f":"'MCT Cost Trends'!J19","v":0},{"$f":"'MCT Cost Trends'!K19","v":0},{"$f":"'MCT Cost Trends'!L19","v":0},{"$f":"'MCT Cost Trends'!M19","v":0},{"$f":"'MCT Cost Trends'!N19","v":0},{"$f":"'MCT Cost Trends'!O19","v":0},{"$f":"'MCT Cost Trends'!P19","v":0},{"$f":"'MCT Cost Trends'!Q19","v":0},{"$f":"'MCT Cost Trends'!R19","v":0},{"$f":"'MCT Cost Trends'!S19","v":0},{"$f":"'MCT Cost Trends'!T19","v":0},{"$f":"'MCT Cost Trends'!U19","v":0},{"$f":"'MCT Cost Trends'!V19","v":0},{"$f":"'MCT Cost Trends'!W19","v":0},{"$f":"'MCT Cost Trends'!X19","v":0},{"$f":"'MCT Cost Trends'!Y19","v":0},{"$f":"'MCT Cost Trends'!Z19","v":0.01},{"$f":"'MCT Cost Trends'!AA19","v":-0.15},{"$f":"'MCT Cost Trends'!AB19","v":-0.15},{"$f":"'MCT Cost Trends'!AC19","v":-0.15},{"$f":"'MCT Cost Trends'!AD19","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AE19","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AF19","v":0.02},{"$f":"'MCT Cost Trends'!AG19","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AH19","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AI19","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AJ19","v":0},{"$f":"'MCT Cost Trends'!AK19","v":0},{"$f":"'MCT Cost Trends'!AL19","v":0},{"$f":"'MCT Cost Trends'!AM19","v":0},{"$f":"'MCT Cost Trends'!AN19","v":0},{"$f":"'MCT Cost Trends'!AO19","v":0},{"$f":"'MCT Cost Trends'!AP19","v":0},{"$f":"'MCT Cost Trends'!AQ19","v":0},{"$f":"'MCT Cost Trends'!AR19","v":0},{"$f":"'MCT Cost Trends'!AS19","v":0},{"$f":"'MCT Cost Trends'!AT19","v":0},{"$f":"'MCT Cost Trends'!AU19","v":0},{"$f":"'MCT Cost Trends'!AV19","v":0},{"$f":"'MCT Cost Trends'!AW19","v":0},{"$f":"'MCT Cost Trends'!AX19","v":0},{"$f":"'MCT Cost Trends'!AY19","v":0},{"$f":"'MCT Cost Trends'!AZ19","v":0},{"$f":"'MCT Cost Trends'!BA19","v":0},{"$f":"'MCT Cost Trends'!BB19","v":0},{"$f":"'MCT Cost Trends'!BC19","v":0},{"$f":"'MCT Cost Trends'!BD19","v":0},{"$f":"'MCT Cost Trends'!BE19","v":0}]
[11,"2G cell site equipment","Picocell: equipment"]
[12,"2G TRXs","Macrocell: additional TRXs"]
[13,"2G TRXs","Microcell: additional TRXs"]
[14,"2G TRXs","Picocell: additional TRXs"]
[15,"2G BSCs","BSC: base unit"]
[16,"2G BSCs","BSC: BS-facing port increment"]
[17,"2G BSCs","BSC: Core-facing port increment"]
[18,"2G BSCs","Packet control units"]
[19,"2G MSCs","MSC: processor"]
[20,"2G MSCs","Software"]
[21,"2G MSCs","Interconnect interface"]
[22,"2G MSCs","Switching Support Plant"]
[23,"Main switch sites","Buildings (switch building preparation)"]
[24,"Main switch sites","Site lease"]
[25,"2G MSC ports - BSC-facing","MSC: BSC-facing port increment"]
[26,"2G MSC ports - Interconnect facing","MSC: interconnect-facing port increment"]
[27,"2G MSC ports - Interswitch facing","MSC: switch-facing port increment"]
[28,"Core transmission","Core transmission in 2Mbit/s circuits"]
[29,"HLRs","HLR"]
[30,"Transit switches","Transit switches"]
[31,"spare","spare"]
[32,"2G Licence fees","Annual GSM licence fee"]
[33,"2G NMS","Network management"]
[34,"2G GSN","2G SGSN"]
[35,"2G GSN","2G GGSN"]
[36,"SMSC","SMSC"]
[37,"Backhaul","2 Mbit/s microwave link","E",{"$f":"'MCT Cost Trends'!H46","v":-0.05},{"$f":"'MCT Cost Trends'!I46","v":-0.05},{"$f":"'MCT Cost Trends'!J46","v":-0.05},{"$f":"'MCT Cost Trends'!K46","v":-0.05},{"$f":"'MCT Cost Trends'!L46","v":-0.05},{"$f":"'MCT Cost Trends'!M46","v":-0.05},{"$f":"'MCT Cost Trends'!N46","v":-0.02},{"$f":"'MCT Cost Trends'!O46","v":-0.02},{"$f":"'MCT Cost Trends'!P46","v":-0.02},{"$f":"'MCT Cost Trends'!Q46","v":-0.02},{"$f":"'MCT Cost Trends'!R46","v":-0.02},{"$f":"'MCT Cost Trends'!S46","v":-0.02},{"$f":"'MCT Cost Trends'!T46","v":-0.02},{"$f":"'MCT Cost Trends'!U46","v":-0.02},{"$f":"'MCT Cost Trends'!V46","v":-0.02},{"$f":"'MCT Cost Trends'!W46","v":-0.02},{"$f":"'MCT Cost Trends'!X46","v":-0.02},{"$f":"'MCT Cost Trends'!Y46","v":-0.02},{"$f":"'MCT Cost Trends'!Z46","v":-0.02},{"$f":"'MCT Cost Trends'!AA46","v":-0.02},{"$f":"'MCT Cost Trends'!AB46","v":-0.05},{"$f":"'MCT Cost Trends'!AC46","v":-0.05},{"$f":"'MCT Cost Trends'!AD46","v":-0.05},{"$f":"'MCT Cost Trends'!AE46","v":-0.05},{"$f":"'MCT Cost Trends'!AF46","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG46","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AH46","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AI46","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AJ46","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AK46","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AL46","v":-0.01},{"$f":"'MCT Cost Trends'!AM46","v":-0.01},{"$f":"'MCT Cost Trends'!AN46","v":-0.01},{"$f":"'MCT Cost Trends'!AO46","v":-0.01},{"$f":"'MCT Cost Trends'!AP46","v":-0.01},{"$f":"'MCT Cost Trends'!AQ46","v":-0.01},{"$f":"'MCT Cost Trends'!AR46","v":-0.01},{"$f":"'MCT Cost Trends'!AS46","v":0},{"$f":"'MCT Cost Trends'!AT46","v":0},{"$f":"'MCT Cost Trends'!AU46","v":0},{"$f":"'MCT Cost Trends'!AV46","v":0},{"$f":"'MCT Cost Trends'!AW46","v":0},{"$f":"'MCT Cost Trends'!AX46","v":0},{"$f":"'MCT Cost Trends'!AY46","v":0},{"$f":"'MCT Cost Trends'!AZ46","v":0},{"$f":"'MCT Cost Trends'!BA46","v":0},{"$f":"'MCT Cost Trends'!BB46","v":0},{"$f":"'MCT Cost Trends'!BC46","v":0},{"$f":"'MCT Cost Trends'!BD46","v":0},{"$f":"'MCT Cost Trends'!BE46","v":0}]
[38,"Backhaul","8 Mbit/s microwave link","E",{"$f":"'MCT Cost Trends'!H47","v":-0.05},{"$f":"'MCT Cost Trends'!I47","v":-0.05},{"$f":"'MCT Cost Trends'!J47","v":-0.05},{"$f":"'MCT Cost Trends'!K47","v":-0.05},{"$f":"'MCT Cost Trends'!L47","v":-0.05},{"$f":"'MCT Cost Trends'!M47","v":-0.05},{"$f":"'MCT Cost Trends'!N47","v":-0.02},{"$f":"'MCT Cost Trends'!O47","v":-0.02},{"$f":"'MCT Cost Trends'!P47","v":-0.02},{"$f":"'MCT Cost Trends'!Q47","v":-0.02},{"$f":"'MCT Cost Trends'!R47","v":-0.02},{"$f":"'MCT Cost Trends'!S47","v":-0.02},{"$f":"'MCT Cost Trends'!T47","v":-0.02},{"$f":"'MCT Cost Trends'!U47","v":-0.02},{"$f":"'MCT Cost Trends'!V47","v":-0.02},{"$f":"'MCT Cost Trends'!W47","v":-0.02},{"$f":"'MCT Cost Trends'!X47","v":-0.02},{"$f":"'MCT Cost Trends'!Y47","v":-0.02},{"$f":"'MCT Cost Trends'!Z47","v":-0.02},{"$f":"'MCT Cost Trends'!AA47","v":-0.02},{"$f":"'MCT Cost Trends'!AB47","v":-0.05},{"$f":"'MCT Cost Trends'!AC47","v":-0.05},{"$f":"'MCT Cost Trends'!AD47","v":-0.05},{"$f":"'MCT Cost Trends'!AE47","v":-0.05},{"$f":"'MCT Cost Trends'!AF47","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG47","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AH47","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AI47","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AJ47","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AK47","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AL47","v":-0.01},{"$f":"'MCT Cost Trends'!AM47","v":-0.01},{"$f":"'MCT Cost Trends'!AN47","v":-0.01},{"$f":"'MCT Cost Trends'!AO47","v":-0.01},{"$f":"'MCT Cost Trends'!AP47","v":-0.01},{"$f":"'MCT Cost Trends'!AQ47","v":-0.01},{"$f":"'MCT Cost Trends'!AR47","v":-0.01},{"$f":"'MCT Cost Trends'!AS47","v":0},{"$f":"'MCT Cost Trends'!AT47","v":0},{"$f":"'MCT Cost Trends'!AU47","v":0},{"$f":"'MCT Cost Trends'!AV47","v":0},{"$f":"'MCT Cost Trends'!AW47","v":0},{"$f":"'MCT Cost Trends'!AX47","v":0},{"$f":"'MCT Cost Trends'!AY47","v":0},{"$f":"'MCT Cost Trends'!AZ47","v":0},{"$f":"'MCT Cost Trends'!BA47","v":0},{"$f":"'MCT Cost Trends'!BB47","v":0},{"$f":"'MCT Cost Trends'!BC47","v":0},{"$f":"'MCT Cost Trends'!BD47","v":0},{"$f":"'MCT Cost Trends'!BE47","v":0}]
[39,"Backhaul","16 Mbit/s microwave link","E",{"$f":"'MCT Cost Trends'!H48","v":-0.05},{"$f":"'MCT Cost Trends'!I48","v":-0.05},{"$f":"'MCT Cost Trends'!J48","v":-0.05},{"$f":"'MCT Cost Trends'!K48","v":-0.05},{"$f":"'MCT Cost Trends'!L48","v":-0.05},{"$f":"'MCT Cost Trends'!M48","v":-0.05},{"$f":"'MCT Cost Trends'!N48","v":-0.02},{"$f":"'MCT Cost Trends'!O48","v":-0.02},{"$f":"'MCT Cost Trends'!P48","v":-0.02},{"$f":"'MCT Cost Trends'!Q48","v":-0.02},{"$f":"'MCT Cost Trends'!R48","v":-0.02},{"$f":"'MCT Cost Trends'!S48","v":-0.02},{"$f":"'MCT Cost Trends'!T48","v":-0.02},{"$f":"'MCT Cost Trends'!U48","v":-0.02},{"$f":"'MCT Cost Trends'!V48","v":-0.02},{"$f":"'MCT Cost Trends'!W48","v":-0.02},{"$f":"'MCT Cost Trends'!X48","v":-0.02},{"$f":"'MCT Cost Trends'!Y48","v":-0.02},{"$f":"'MCT Cost Trends'!Z48","v":-0.02},{"$f":"'MCT Cost Trends'!AA48","v":-0.02},{"$f":"'MCT Cost Trends'!AB48","v":-0.05},{"$f":"'MCT Cost Trends'!AC48","v":-0.05},{"$f":"'MCT Cost Trends'!AD48","v":-0.05},{"$f":"'MCT Cost Trends'!AE48","v":-0.05},{"$f":"'MCT Cost Trends'!AF48","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG48","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AH48","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AI48","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AJ48","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AK48","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AL48","v":-0.01},{"$f":"'MCT Cost Trends'!AM48","v":-0.01},{"$f":"'MCT Cost Trends'!AN48","v":-0.01},{"$f":"'MCT Cost Trends'!AO48","v":-0.01},{"$f":"'MCT Cost Trends'!AP48","v":-0.01},{"$f":"'MCT Cost Trends'!AQ48","v":-0.01},{"$f":"'MCT Cost Trends'!AR48","v":-0.01},{"$f":"'MCT Cost Trends'!AS48","v":0},{"$f":"'MCT Cost Trends'!AT48","v":0},{"$f":"'MCT Cost Trends'!AU48","v":0},{"$f":"'MCT Cost Trends'!AV48","v":0},{"$f":"'MCT Cost Trends'!AW48","v":0},{"$f":"'MCT Cost Trends'!AX48","v":0},{"$f":"'MCT Cost Trends'!AY48","v":0},{"$f":"'MCT Cost Trends'!AZ48","v":0},{"$f":"'MCT Cost Trends'!BA48","v":0},{"$f":"'MCT Cost Trends'!BB48","v":0},{"$f":"'MCT Cost Trends'!BC48","v":0},{"$f":"'MCT Cost Trends'!BD48","v":0},{"$f":"'MCT Cost Trends'!BE48","v":0}]
[40,"Backhaul","32 Mbit/s microwave link","E",{"$f":"'MCT Cost Trends'!H49","v":-0.05},{"$f":"'MCT Cost Trends'!I49","v":-0.05},{"$f":"'MCT Cost Trends'!J49","v":-0.05},{"$f":"'MCT Cost Trends'!K49","v":-0.05},{"$f":"'MCT Cost Trends'!L49","v":-0.05},{"$f":"'MCT Cost Trends'!M49","v":-0.05},{"$f":"'MCT Cost Trends'!N49","v":-0.02},{"$f":"'MCT Cost Trends'!O49","v":-0.02},{"$f":"'MCT Cost Trends'!P49","v":-0.02},{"$f":"'MCT Cost Trends'!Q49","v":-0.02},{"$f":"'MCT Cost Trends'!R49","v":-0.02},{"$f":"'MCT Cost Trends'!S49","v":-0.02},{"$f":"'MCT Cost Trends'!T49","v":-0.02},{"$f":"'MCT Cost Trends'!U49","v":-0.02},{"$f":"'MCT Cost Trends'!V49","v":-0.02},{"$f":"'MCT Cost Trends'!W49","v":-0.02},{"$f":"'MCT Cost Trends'!X49","v":-0.02},{"$f":"'MCT Cost Trends'!Y49","v":-0.02},{"$f":"'MCT Cost Trends'!Z49","v":-0.02},{"$f":"'MCT Cost Trends'!AA49","v":-0.02},{"$f":"'MCT Cost Trends'!AB49","v":-0.05},{"$f":"'MCT Cost Trends'!AC49","v":-0.05},{"$f":"'MCT Cost Trends'!AD49","v":-0.05},{"$f":"'MCT Cost Trends'!AE49","v":-0.05},{"$f":"'MCT Cost Trends'!AF49","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG49","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AH49","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AI49","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AJ49","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AK49","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AL49","v":-0.01},{"$f":"'MCT Cost Trends'!AM49","v":-0.01},{"$f":"'MCT Cost Trends'!AN49","v":-0.01},{"$f":"'MCT Cost Trends'!AO49","v":-0.01},{"$f":"'MCT Cost Trends'!AP49","v":-0.01},{"$f":"'MCT Cost Trends'!AQ49","v":-0.01},{"$f":"'MCT Cost Trends'!AR49","v":-0.01},{"$f":"'MCT Cost Trends'!AS49","v":0},{"$f":"'MCT Cost Trends'!AT49","v":0},{"$f":"'MCT Cost Trends'!AU49","v":0},{"$f":"'MCT Cost Trends'!AV49","v":0},{"$f":"'MCT Cost Trends'!AW49","v":0},{"$f":"'MCT Cost Trends'!AX49","v":0},{"$f":"'MCT Cost Trends'!AY49","v":0},{"$f":"'MCT Cost Trends'!AZ49","v":0},{"$f":"'MCT Cost Trends'!BA49","v":0},{"$f":"'MCT Cost Trends'!BB49","v":0},{"$f":"'MCT Cost Trends'!BC49","v":0},{"$f":"'MCT Cost Trends'!BD49","v":0},{"$f":"'MCT Cost Trends'!BE49","v":0}]
[41,"spare","spare"]
[42,"3G cell site equipment","Macrocell equipment"]
[43,"3G cell site equipment","Microcell equipment"]
[44,"3G cell site equipment","Picocell equipment"]
[45,"3G site upgrade","Macro site upgrade"]
[46,"3G site upgrade","Micro site upgrade"]
[47,"3G site upgrade","Pico site upgrade"]
[48,"3G cell site equipment","Macrocell: additional carriers"]
[49,"3G cell site equipment","Microcell: additional carriers"]
[50,"3G cell site equipment","Picocell: additional carriers"]
[51,"3G cell site equipment","Macrocell: additional sectors"]
[52,"3G cell site equipment","Microcell: additional sectors"]
[53,"3G cell site equipment","Picocell: additional sectors"]
[54,"3G RNCs","RNC: base unit"]
[55,"3G RNCs","RNC: NodeB-facing port increment"]
[56,"3G RNCs","RNC: Core-facing port increment"]
[57,"2G/3G layered core nodes","MSC server"]
[58,"2G/3G layered core nodes","Media gateway"]
[59,"3G MSCs","Interconnect interface"]
[60,"3G MSCs","Switching Support Plant"]
[61,"3G MSC ports - RNC-facing","MSC: BSC-facing port increment"]
[62,"3G MSC ports - Interconnect facing","MSC: interconnect-facing port increment"]
[63,"3G MSC ports - Interswitch facing","MSC: switch-facing port increment"]
[64,"3G NMS","Network management"]
[65,"3G GSN","3G SGSN"]
[66,"3G GSN","3G GGSN"]
[67,"spare","spare"]
[68,"Backhaul","Base unit","E",{"$f":"'MCT Cost Trends'!H77","v":-0.05},{"$f":"'MCT Cost Trends'!I77","v":-0.05},{"$f":"'MCT Cost Trends'!J77","v":-0.05},{"$f":"'MCT Cost Trends'!K77","v":-0.05},{"$f":"'MCT Cost Trends'!L77","v":-0.05},{"$f":"'MCT Cost Trends'!M77","v":-0.05},{"$f":"'MCT Cost Trends'!N77","v":-0.1},{"$f":"'MCT Cost Trends'!O77","v":-0.1},{"$f":"'MCT Cost Trends'!P77","v":-0.1},{"$f":"'MCT Cost Trends'!Q77","v":-0.1},{"$f":"'MCT Cost Trends'!R77","v":-0.1},{"$f":"'MCT Cost Trends'!S77","v":-0.1},{"$f":"'MCT Cost Trends'!T77","v":-0.1},{"$f":"'MCT Cost Trends'!U77","v":-0.1},{"$f":"'MCT Cost Trends'!V77","v":-0.1},{"$f":"'MCT Cost Trends'!W77","v":-0.1},{"$f":"'MCT Cost Trends'!X77","v":-0.1},{"$f":"'MCT Cost Trends'!Y77","v":-0.05},{"$f":"'MCT Cost Trends'!Z77","v":-0.05},{"$f":"'MCT Cost Trends'!AA77","v":-0.05},{"$f":"'MCT Cost Trends'!AB77","v":-0.05},{"$f":"'MCT Cost Trends'!AC77","v":-0.05},{"$f":"'MCT Cost Trends'!AD77","v":-0.05},{"$f":"'MCT Cost Trends'!AE77","v":-0.05},{"$f":"'MCT Cost Trends'!AF77","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG77","v":-0.05},{"$f":"'MCT Cost Trends'!AH77","v":-0.05},{"$f":"'MCT Cost Trends'!AI77","v":-0.05},{"$f":"'MCT Cost Trends'!AJ77","v":-0.05},{"$f":"'MCT Cost Trends'!AK77","v":-0.03},{"$f":"'MCT Cost Trends'!AL77","v":-0.01},{"$f":"'MCT Cost Trends'!AM77","v":-0.01},{"$f":"'MCT Cost Trends'!AN77","v":-0.01},{"$f":"'MCT Cost Trends'!AO77","v":-0.01},{"$f":"'MCT Cost Trends'!AP77","v":-0.01},{"$f":"'MCT Cost Trends'!AQ77","v":-0.01},{"$f":"'MCT Cost Trends'!AR77","v":-0.01},{"$f":"'MCT Cost Trends'!AS77","v":0},{"$f":"'MCT Cost Trends'!AT77","v":0},{"$f":"'MCT Cost Trends'!AU77","v":0},{"$f":"'MCT Cost Trends'!AV77","v":0},{"$f":"'MCT Cost Trends'!AW77","v":0},{"$f":"'MCT Cost Trends'!AX77","v":0},{"$f":"'MCT Cost Trends'!AY77","v":0},{"$f":"'MCT Cost Trends'!AZ77","v":0},{"$f":"'MCT Cost Trends'!BA77","v":0},{"$f":"'MCT Cost Trends'!BB77","v":0},{"$f":"'MCT Cost Trends'!BC77","v":0},{"$f":"'MCT Cost Trends'!BD77","v":0},{"$f":"'MCT Cost Trends'!BE77","v":0},{"$f":"'MCT Cost Trends'!BF80","v":0}]
[69,"Remote switching sites","Remote switching sites (BSC and RNC)"]
[70,"3G Licence fees","UMTS licence fee in 2004/05"]
[71,"3G Licence fees","UMTS licence fee in 2012/13"]
[72,"spare","spare"]
[73,"spare","spare"]
[74,"Cell sites","Transformation sites"]
[75,"spare","spare"]
[76,"HSPA 3.6 upgrade","HSPA 3.6 site upgrade"]
[77,"HSPA 7.2 upgrade","HSPA 7.2 site upgrade"]
[78,"HSPA 14.4 upgrade","HSPA 14.4 site upgrade"]
[79,"HSPA 21 upgrade","HSPA 21 site upgrade"]
[80,"HSPA 42 upgrade","HSPA 42 site upgrade"]
[81,"HSPA 84 upgrade","HSPA 84 site upgrade"]
[82,"3G cell site equipment","HSPA site upgrade spare"]
[83,"Backhaul","Leased Ethernet (100Mbit/s)"]
[84,"Backhaul","Leased Ethernet (300Mbit/s)"]
[85,"Backhaul","Owned microwave (100Mbit/s)","E",{"$f":"'MCT Cost Trends'!H94","v":0},{"$f":"'MCT Cost Trends'!I94","v":0},{"$f":"'MCT Cost Trends'!J94","v":0},{"$f":"'MCT Cost Trends'!K94","v":0},{"$f":"'MCT Cost Trends'!L94","v":0},{"$f":"'MCT Cost Trends'!M94","v":0},{"$f":"'MCT Cost Trends'!N94","v":0},{"$f":"'MCT Cost Trends'!O94","v":0},{"$f":"'MCT Cost Trends'!P94","v":0},{"$f":"'MCT Cost Trends'!Q94","v":0},{"$f":"'MCT Cost Trends'!R94","v":0},{"$f":"'MCT Cost Trends'!S94","v":0},{"$f":"'MCT Cost Trends'!T94","v":0},{"$f":"'MCT Cost Trends'!U94","v":0},{"$f":"'MCT Cost Trends'!V94","v":0},{"$f":"'MCT Cost Trends'!W94","v":0},{"$f":"'MCT Cost Trends'!X94","v":0},{"$f":"'MCT Cost Trends'!Y94","v":0},{"$f":"'MCT Cost Trends'!Z94","v":0},{"$f":"'MCT Cost Trends'!AA94","v":0},{"$f":"'MCT Cost Trends'!AB94","v":0},{"$f":"'MCT Cost Trends'!AC94","v":-0.05},{"$f":"'MCT Cost Trends'!AD94","v":-7.8E-2},{"$f":"'MCT Cost Trends'!AE94","v":-7.8E-2},{"$f":"'MCT Cost Trends'!AF94","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG94","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AH94","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AI94","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AJ94","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AK94","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AL94","v":-0.01},{"$f":"'MCT Cost Trends'!AM94","v":-0.01},{"$f":"'MCT Cost Trends'!AN94","v":-0.01},{"$f":"'MCT Cost Trends'!AO94","v":-0.01},{"$f":"'MCT Cost Trends'!AP94","v":-0.01},{"$f":"'MCT Cost Trends'!AQ94","v":-0.01},{"$f":"'MCT Cost Trends'!AR94","v":-0.01},{"$f":"'MCT Cost Trends'!AS94","v":0},{"$f":"'MCT Cost Trends'!AT94","v":0},{"$f":"'MCT Cost Trends'!AU94","v":0},{"$f":"'MCT Cost Trends'!AV94","v":0},{"$f":"'MCT Cost Trends'!AW94","v":0},{"$f":"'MCT Cost Trends'!AX94","v":0},{"$f":"'MCT Cost Trends'!AY94","v":0},{"$f":"'MCT Cost Trends'!AZ94","v":0},{"$f":"'MCT Cost Trends'!BA94","v":0},{"$f":"'MCT Cost Trends'!BB94","v":0},{"$f":"'MCT Cost Trends'!BC94","v":0},{"$f":"'MCT Cost Trends'!BD94","v":0},{"$f":"'MCT Cost Trends'!BE94","v":0}]
[86,"Backhaul","Owned microwave (300Mbit/s)","E",{"$f":"'MCT Cost Trends'!H95","v":0},{"$f":"'MCT Cost Trends'!I95","v":0},{"$f":"'MCT Cost Trends'!J95","v":0},{"$f":"'MCT Cost Trends'!K95","v":0},{"$f":"'MCT Cost Trends'!L95","v":0},{"$f":"'MCT Cost Trends'!M95","v":0},{"$f":"'MCT Cost Trends'!N95","v":0},{"$f":"'MCT Cost Trends'!O95","v":0},{"$f":"'MCT Cost Trends'!P95","v":0},{"$f":"'MCT Cost Trends'!Q95","v":0},{"$f":"'MCT Cost Trends'!R95","v":0},{"$f":"'MCT Cost Trends'!S95","v":0},{"$f":"'MCT Cost Trends'!T95","v":0},{"$f":"'MCT Cost Trends'!U95","v":0},{"$f":"'MCT Cost Trends'!V95","v":0},{"$f":"'MCT Cost Trends'!W95","v":0},{"$f":"'MCT Cost Trends'!X95","v":0},{"$f":"'MCT Cost Trends'!Y95","v":0},{"$f":"'MCT Cost Trends'!Z95","v":0},{"$f":"'MCT Cost Trends'!AA95","v":0},{"$f":"'MCT Cost Trends'!AB95","v":0},{"$f":"'MCT Cost Trends'!AC95","v":-0.05},{"$f":"'MCT Cost Trends'!AD95","v":-7.8E-2},{"$f":"'MCT Cost Trends'!AE95","v":-7.8E-2},{"$f":"'MCT Cost Trends'!AF95","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG95","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AH95","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AI95","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AJ95","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AK95","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AL95","v":-0.01},{"$f":"'MCT Cost Trends'!AM95","v":-0.01},{"$f":"'MCT Cost Trends'!AN95","v":-0.01},{"$f":"'MCT Cost Trends'!AO95","v":-0.01},{"$f":"'MCT Cost Trends'!AP95","v":-0.01},{"$f":"'MCT Cost Trends'!AQ95","v":-0.01},{"$f":"'MCT Cost Trends'!AR95","v":-0.01},{"$f":"'MCT Cost Trends'!AS95","v":0},{"$f":"'MCT Cost Trends'!AT95","v":0},{"$f":"'MCT Cost Trends'!AU95","v":0},{"$f":"'MCT Cost Trends'!AV95","v":0},{"$f":"'MCT Cost Trends'!AW95","v":0},{"$f":"'MCT Cost Trends'!AX95","v":0},{"$f":"'MCT Cost Trends'!AY95","v":0},{"$f":"'MCT Cost Trends'!AZ95","v":0},{"$f":"'MCT Cost Trends'!BA95","v":0},{"$f":"'MCT Cost Trends'!BB95","v":0},{"$f":"'MCT Cost Trends'!BC95","v":0},{"$f":"'MCT Cost Trends'!BD95","v":0},{"$f":"'MCT Cost Trends'!BE95","v":0}]
[87,"Cell sites","Shared sites","S",{"$f":"'MCT Cost Trends'!H96","v":0},{"$f":"'MCT Cost Trends'!I96","v":0},{"$f":"'MCT Cost Trends'!J96","v":0},{"$f":"'MCT Cost Trends'!K96","v":0},{"$f":"'MCT Cost Trends'!L96","v":0},{"$f":"'MCT Cost Trends'!M96","v":0},{"$f":"'MCT Cost Trends'!N96","v":0},{"$f":"'MCT Cost Trends'!O96","v":0},{"$f":"'MCT Cost Trends'!P96","v":0},{"$f":"'MCT Cost Trends'!Q96","v":0},{"$f":"'MCT Cost Trends'!R96","v":0},{"$f":"'MCT Cost Trends'!S96","v":0},{"$f":"'MCT Cost Trends'!T96","v":0},{"$f":"'MCT Cost Trends'!U96","v":0},{"$f":"'MCT Cost Trends'!V96","v":0},{"$f":"'MCT Cost Trends'!W96","v":0},{"$f":"'MCT Cost Trends'!X96","v":0},{"$f":"'MCT Cost Trends'!Y96","v":0},{"$f":"'MCT Cost Trends'!Z96","v":0.01},{"$f":"'MCT Cost Trends'!AA96","v":-0.15},{"$f":"'MCT Cost Trends'!AB96","v":-0.15},{"$f":"'MCT Cost Trends'!AC96","v":-0.15},{"$f":"'MCT Cost Trends'!AD96","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AE96","v":7.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AF96","v":0.02},{"$f":"'MCT Cost Trends'!AG96","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AH96","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AI96","v":5.0000000000000001E-3},{"$f":"'MCT Cost Trends'!AJ96","v":0},{"$f":"'MCT Cost Trends'!AK96","v":0},{"$f":"'MCT Cost Trends'!AL96","v":0},{"$f":"'MCT Cost Trends'!AM96","v":0},{"$f":"'MCT Cost Trends'!AN96","v":0},{"$f":"'MCT Cost Trends'!AO96","v":0},{"$f":"'MCT Cost Trends'!AP96","v":0},{"$f":"'MCT Cost Trends'!AQ96","v":0},{"$f":"'MCT Cost Trends'!AR96","v":0},{"$f":"'MCT Cost Trends'!AS96","v":0},{"$f":"'MCT Cost Trends'!AT96","v":0},{"$f":"'MCT Cost Trends'!AU96","v":0},{"$f":"'MCT Cost Trends'!AV96","v":0},{"$f":"'MCT Cost Trends'!AW96","v":0},{"$f":"'MCT Cost Trends'!AX96","v":0},{"$f":"'MCT Cost Trends'!AY96","v":0},{"$f":"'MCT Cost Trends'!AZ96","v":0},{"$f":"'MCT Cost Trends'!BA96","v":0},{"$f":"'MCT Cost Trends'!BB96","v":0},{"$f":"'MCT Cost Trends'!BC96","v":0},{"$f":"'MCT Cost Trends'!BD96","v":0},{"$f":"'MCT Cost Trends'!BE96","v":0}]
[88,"spare","spare"]
[89,"Backhaul","Ethernet microwave link (defunct)"]
[90,"spare","spare"]
[91,"VMS","VMS Platform"]
[92,"Backhaul","High-speed backhaul hub","E",{"$f":"'MCT Cost Trends'!H101","v":0},{"$f":"'MCT Cost Trends'!I101","v":0},{"$f":"'MCT Cost Trends'!J101","v":0},{"$f":"'MCT Cost Trends'!K101","v":0},{"$f":"'MCT Cost Trends'!L101","v":0},{"$f":"'MCT Cost Trends'!M101","v":0},{"$f":"'MCT Cost Trends'!N101","v":0},{"$f":"'MCT Cost Trends'!O101","v":0},{"$f":"'MCT Cost Trends'!P101","v":0},{"$f":"'MCT Cost Trends'!Q101","v":0},{"$f":"'MCT Cost Trends'!R101","v":0},{"$f":"'MCT Cost Trends'!S101","v":0},{"$f":"'MCT Cost Trends'!T101","v":0},{"$f":"'MCT Cost Trends'!U101","v":0},{"$f":"'MCT Cost Trends'!V101","v":0},{"$f":"'MCT Cost Trends'!W101","v":0},{"$f":"'MCT Cost Trends'!X101","v":0},{"$f":"'MCT Cost Trends'!Y101","v":0},{"$f":"'MCT Cost Trends'!Z101","v":0},{"$f":"'MCT Cost Trends'!AA101","v":0},{"$f":"'MCT Cost Trends'!AB101","v":0},{"$f":"'MCT Cost Trends'!AC101","v":-0.02},{"$f":"'MCT Cost Trends'!AD101","v":-4.1000000000000002E-2},{"$f":"'MCT Cost Trends'!AE101","v":-4.1000000000000002E-2},{"$f":"'MCT Cost Trends'!AF101","v":-0.02},{"$f":"'MCT Cost Trends'!AG101","v":-0.02},{"$f":"'MCT Cost Trends'!AH101","v":-0.02},{"$f":"'MCT Cost Trends'!AI101","v":-0.02},{"$f":"'MCT Cost Trends'!AJ101","v":-0.02},{"$f":"'MCT Cost Trends'!AK101","v":-0.02},{"$f":"'MCT Cost Trends'!AL101","v":-0.02},{"$f":"'MCT Cost Trends'!AM101","v":-0.02},{"$f":"'MCT Cost Trends'!AN101","v":-0.02},{"$f":"'MCT Cost Trends'!AO101","v":-0.02},{"$f":"'MCT Cost Trends'!AP101","v":-0.02},{"$f":"'MCT Cost Trends'!AQ101","v":-0.02},{"$f":"'MCT Cost Trends'!AR101","v":-0.02},{"$f":"'MCT Cost Trends'!AS101","v":0},{"$f":"'MCT Cost Trends'!AT101","v":0},{"$f":"'MCT Cost Trends'!AU101","v":0},{"$f":"'MCT Cost Trends'!AV101","v":0},{"$f":"'MCT Cost Trends'!AW101","v":0},{"$f":"'MCT Cost Trends'!AX101","v":0},{"$f":"'MCT Cost Trends'!AY101","v":0},{"$f":"'MCT Cost Trends'!AZ101","v":0},{"$f":"'MCT Cost Trends'!BA101","v":0},{"$f":"'MCT Cost Trends'!BB101","v":0},{"$f":"'MCT Cost Trends'!BC101","v":0},{"$f":"'MCT Cost Trends'!BD101","v":0},{"$f":"'MCT Cost Trends'!BE101","v":0}]
[93,"Backhaul","High-speed leased backhaul link (1000Mbit/s)","E",{"$f":"'MCT Cost Trends'!H102","v":0},{"$f":"'MCT Cost Trends'!I102","v":0},{"$f":"'MCT Cost Trends'!J102","v":0},{"$f":"'MCT Cost Trends'!K102","v":0},{"$f":"'MCT Cost Trends'!L102","v":0},{"$f":"'MCT Cost Trends'!M102","v":0},{"$f":"'MCT Cost Trends'!N102","v":0},{"$f":"'MCT Cost Trends'!O102","v":0},{"$f":"'MCT Cost Trends'!P102","v":0},{"$f":"'MCT Cost Trends'!Q102","v":0},{"$f":"'MCT Cost Trends'!R102","v":0},{"$f":"'MCT Cost Trends'!S102","v":0},{"$f":"'MCT Cost Trends'!T102","v":0},{"$f":"'MCT Cost Trends'!U102","v":0},{"$f":"'MCT Cost Trends'!V102","v":0},{"$f":"'MCT Cost Trends'!W102","v":0},{"$f":"'MCT Cost Trends'!X102","v":0},{"$f":"'MCT Cost Trends'!Y102","v":0},{"$f":"'MCT Cost Trends'!Z102","v":0},{"$f":"'MCT Cost Trends'!AA102","v":0},{"$f":"'MCT Cost Trends'!AB102","v":0},{"$f":"'MCT Cost Trends'!AC102","v":-0.02},{"$f":"'MCT Cost Trends'!AD102","v":-0.12},{"$f":"'MCT Cost Trends'!AE102","v":-0.12},{"$f":"'MCT Cost Trends'!AF102","v":-0.02},{"$f":"'MCT Cost Trends'!AG102","v":-0.02},{"$f":"'MCT Cost Trends'!AH102","v":-0.02},{"$f":"'MCT Cost Trends'!AI102","v":-0.02},{"$f":"'MCT Cost Trends'!AJ102","v":-0.02},{"$f":"'MCT Cost Trends'!AK102","v":-0.02},{"$f":"'MCT Cost Trends'!AL102","v":-0.02},{"$f":"'MCT Cost Trends'!AM102","v":-0.02},{"$f":"'MCT Cost Trends'!AN102","v":-0.02},{"$f":"'MCT Cost Trends'!AO102","v":-0.02},{"$f":"'MCT Cost Trends'!AP102","v":-0.02},{"$f":"'MCT Cost Trends'!AQ102","v":-0.02},{"$f":"'MCT Cost Trends'!AR102","v":-0.02},{"$f":"'MCT Cost Trends'!AS102","v":0},{"$f":"'MCT Cost Trends'!AT102","v":0},{"$f":"'MCT Cost Trends'!AU102","v":0},{"$f":"'MCT Cost Trends'!AV102","v":0},{"$f":"'MCT Cost Trends'!AW102","v":0},{"$f":"'MCT Cost Trends'!AX102","v":0},{"$f":"'MCT Cost Trends'!AY102","v":0},{"$f":"'MCT Cost Trends'!AZ102","v":0},{"$f":"'MCT Cost Trends'!BA102","v":0},{"$f":"'MCT Cost Trends'!BB102","v":0},{"$f":"'MCT Cost Trends'!BC102","v":0},{"$f":"'MCT Cost Trends'!BD102","v":0},{"$f":"'MCT Cost Trends'!BE102","v":0}]
[94,"spare","spare"]
[95,"spare","spare"]
[96,"spare","spare"]
[97,"Main switch sites (allocated to voice)","Buildings (switch building preparation) - allocated to voice services"]
[98,"Main switch sites (allocated to voice)","Site lease - allocated to voice services"]
[99,"Main switch sites (allocated to data)","Buildings (switch building preparation) - allocated to data services"]
[100,"Main switch sites (allocated to data)","Site lease - allocated to data services"]
[101,"4G cell site equipment","Macro eNodeB"]
[102,"4G cell site equipment","Micro eNodeB"]
[103,"4G cell site equipment","Pico eNodeB"]
[104,"4G cell site equipment","4G Macrocell: additional carriers"]
[105,"4G cell site equipment","4G Microcell: additional carriers"]
[106,"4G cell site equipment","4G Picocell: additional carriers"]
[107,"4G site upgrade","Macro site upgrade"]
[108,"4G site upgrade","Micro site upgrade"]
[109,"4G site upgrade","Pico site upgrade"]
[110,"Backhaul","Leased Ethernet (500Mbit/s)"]
[111,"Backhaul","Owned microwave (500Mbit/s)","E",{"$f":"'MCT Cost Trends'!H120","v":0},{"$f":"'MCT Cost Trends'!I120","v":0},{"$f":"'MCT Cost Trends'!J120","v":0},{"$f":"'MCT Cost Trends'!K120","v":0},{"$f":"'MCT Cost Trends'!L120","v":0},{"$f":"'MCT Cost Trends'!M120","v":0},{"$f":"'MCT Cost Trends'!N120","v":0},{"$f":"'MCT Cost Trends'!O120","v":0},{"$f":"'MCT Cost Trends'!P120","v":0},{"$f":"'MCT Cost Trends'!Q120","v":0},{"$f":"'MCT Cost Trends'!R120","v":0},{"$f":"'MCT Cost Trends'!S120","v":0},{"$f":"'MCT Cost Trends'!T120","v":0},{"$f":"'MCT Cost Trends'!U120","v":0},{"$f":"'MCT Cost Trends'!V120","v":0},{"$f":"'MCT Cost Trends'!W120","v":0},{"$f":"'MCT Cost Trends'!X120","v":0},{"$f":"'MCT Cost Trends'!Y120","v":0},{"$f":"'MCT Cost Trends'!Z120","v":0},{"$f":"'MCT Cost Trends'!AA120","v":0},{"$f":"'MCT Cost Trends'!AB120","v":0},{"$f":"'MCT Cost Trends'!AC120","v":0},{"$f":"'MCT Cost Trends'!AD120","v":-7.8E-2},{"$f":"'MCT Cost Trends'!AE120","v":-7.8E-2},{"$f":"'MCT Cost Trends'!AF120","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AG120","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AH120","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AI120","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AJ120","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AK120","v":-2.5000000000000001E-2},{"$f":"'MCT Cost Trends'!AL120","v":-0.01},{"$f":"'MCT Cost Trends'!AM120","v":-0.01},{"$f":"'MCT Cost Trends'!AN120","v":-0.01},{"$f":"'MCT Cost Trends'!AO120","v":-0.01},{"$f":"'MCT Cost Trends'!AP120","v":-0.01},{"$f":"'MCT Cost Trends'!AQ120","v":-0.01},{"$f":"'MCT Cost Trends'!AR120","v":-0.01},{"$f":"'MCT Cost Trends'!AS120","v":0},{"$f":"'MCT Cost Trends'!AT120","v":0},{"$f":"'MCT Cost Trends'!AU120","v":0},{"$f":"'MCT Cost Trends'!AV120","v":0},{"$f":"'MCT Cost Trends'!AW120","v":0},{"$f":"'MCT Cost Trends'!AX120","v":0},{"$f":"'MCT Cost Trends'!AY120","v":0},{"$f":"'MCT Cost Trends'!AZ120","v":0},{"$f":"'MCT Cost Trends'!BA120","v":0},{"$f":"'MCT Cost Trends'!BB120","v":0},{"$f":"'MCT Cost Trends'!BC120","v":0},{"$f":"'MCT Cost Trends'!BD120","v":0},{"$f":"'MCT Cost Trends'!BE120","v":0}]
[112,"Cell sites","Infrastructure sharing macro site upgrade"]
[113,"Cell sites","Infrastructure sharing micro site upgrade"]
[114,"Cell sites","Infrastructure sharing pico site upgrade"]
[115,"spare","spare"]
[116,"spare","spare"]
[117,"spare","spare"]
[118,"spare","spare"]
[119,"spare","spare"]
[120,"spare","spare"]
[121,"spare","spare"]
[122,"spare","spare"]
[123,"spare","spare"]
[124,"spare","spare"]
[125,"spare","spare"]
[126,"spare","spare"]
[127,"spare","spare"]
[128,"spare","spare"]
[129,"Core transmission","Next-generation backbone links"]
[130,"Core transmission","Next-generation backbone km"]
[131,"4G core network","MME"]
[132,"4G core network","Serving Gateway (SGW)"]
[133,"4G core network","MME software"]
[134,"4G core network","Data traffic manager"]
[135,"VoLTE network","Call server hardware"]
[136,"VoLTE network","Call server software"]
[137,"VoLTE network","TAS"]
[138,"VoLTE network","SBC hardware"]
[139,"VoLTE network","SBC software"]
[140,"VoLTE network","VoLTE upgrades to HLR"]
[141,"VoLTE network","VoLTE upgrades to MSC-S"]
[142,"VoLTE network","VoLTE upgrades to NMS"]
[143,"4G core network","NMS"]
[144,"HLRs","HSS"]
[145,"4G core network","spare"]
[146,"4G core network","spare"]
[147,"4G core network","spare"]
[148,"4G core network","spare"]
[149,"4G Licence fee","4G spectrum annual payments"]
[150,"4G Licence fee","4G auction payments"]

{"sheet":"Cost calculations","index":10,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Cost calculations",null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"OPEX percentages"]
[]
[null,"Installation cost",{"$f":"'Spectrum cost inputs'!D18","v":0.5},"per_installation_cost","Of capex"]
[null,"Infrastructure cost",{"$f":"'Spectrum cost inputs'!D19","v":0.5},"per_infrastructure_cost","Of annualised capex"]
[null,"Maintenance cost",{"$f":"'Spectrum cost inputs'!D20","v":0.12},"per_maintenance_cost","Of capex"]
[]
[]
[null,"Annualised equipment cost (exc, installation)",{"$f":"-PMT(finance_rate_Input,'Spectrum cost inputs'!D23,Equipment,,1)","v":998.96686639995448}]
[]
[null,"Cost for additional hop above 20 GHz"]
[]
[null,null,"Site cost - construction","Site cost - rental"]
[null,null,"CAPEX","OPEX"]
[null,"Rural",{"$f":"sitecost_rural","v":100000},{"$f":"'Spectrum cost inputs'!D15/'Spectrum cost inputs'!D5","v":3000}]
[null,"Urban",{"$f":"sitecost_urban","v":50000},{"$f":"'Spectrum cost inputs'!D16/'Spectrum cost inputs'!D6","v":5000}]
[]
[]
[]
[null,"Apply cost trend to site costs & Urban rental costs"]
[null,"Exclude equipment installation cost from opex as included in capex","CAPEX","OPEX","CAPEX","OPEX","OPEX"]
[null,"Rural",{"$f":"C17*'Cost Trend calc'!$AK$16","v":123718.03695984429},{"$f":"D17","v":3000},{"$f":"Equipment","v":9000},{"$f":"+per_infrastructure_cost*+$C$11+per_maintenance_cost*'Cost calculations'!E24","v":1579.4834331999773},{"$f":"SUMIF($C$23:$F$23, $G$23,C24:F24)","v":4579.4834331999773}]
[null,"Urban",{"$f":"C18*'Cost Trend calc'!$AK$16","v":61859.018479922146},{"$f":"D18*'Cost Trend calc'!$AK$16","v":6185.9018479922142},{"$f":"Equipment","v":9000},{"$f":"+per_infrastructure_cost*+$C$11+per_maintenance_cost*'Cost calculations'!E25","v":1579.4834331999773},{"$f":"SUMIF($C$23:$F$23, $G$23,C25:F25)","v":7765.3852811921915}]
[]
[null,"Note that opex costs do not change for the non 12 year equipment lifetime scenarios - They are always calculated from the annualised cost assuming a 12 year lifetime"]
[]
[]
[null,"Cost of replacing equipment"]
[null,null,"Site cost - construction","Site cost - rental","Equipment cost - capital","Installation cost (% of equipment cost",{"$f":"'Spectrum cost inputs'!B9","v":"Planning and administrative costs"},{"$f":"'Spectrum cost inputs'!B10","v":"Deloyment cost"},"Total capex"]
[null,null,"CAPEX","OPEX","CAPEX","CAPEX",null,null,"CAPEX"]
[null,null,null,null,{"$f":"Equipment","v":9000},{"$f":"per_installation_cost","v":0.5},{"$f":"'Spectrum cost inputs'!D9","v":3500},{"$f":"'Spectrum cost inputs'!D10","v":1000},{"$f":"E33+F33*E33+G33+H33","v":18000}]

{"sheet":"Cost_SiteUrban","index":11,"n_rows":30,"n_cols":22,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Cost of a rural site",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost for equipment",{"$f":"Equipment","v":9000},"equipment_capital"]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[]
[null,"Lifetime of structures",{"$f":"'Spectrum cost inputs'!D22","v":20},"structure_lifetime"]
[]
[]
[]
[]
[null,"Estimating costs for a new site"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annualised capital cost"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"structure_lifetime-LEFT(B24,2)","v":20},"0 year old",{"$f":"IF(C$20<=$A24,urban_site_capital/structure_lifetime,0)","v":3092.9509239961071},{"$f":"IF(D$20<=$A24,urban_site_capital/structure_lifetime,0)","v":3092.9509239961071},3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071,3092.9509239961071]
[]
[null,"Financing cost"]
[{"$f":"structure_lifetime-LEFT(B27,2)","v":20},"0 year old",{"$f":"SUM(C24:$V24)*finance_rate","v":3525.9640533555612},{"$f":"SUM(D24:$V24)*finance_rate","v":3349.6658506877834},{"$f":"SUM(E24:$V24)*finance_rate","v":3173.3676480200052},{"$f":"SUM(F24:$V24)*finance_rate","v":2997.0694453522274},{"$f":"SUM(G24:$V24)*finance_rate","v":2820.7712426844496},{"$f":"SUM(H24:$V24)*finance_rate","v":2644.4730400166713},{"$f":"SUM(I24:$V24)*finance_rate","v":2468.1748373488936},{"$f":"SUM(J24:$V24)*finance_rate","v":2291.8766346811153},{"$f":"SUM(K24:$V24)*finance_rate","v":2115.5784320133375},{"$f":"SUM(L24:$V24)*finance_rate","v":1939.2802293455595},{"$f":"SUM(M24:$V24)*finance_rate","v":1762.9820266777815},{"$f":"SUM(N24:$V24)*finance_rate","v":1586.6838240100033},{"$f":"SUM(O24:$V24)*finance_rate","v":1410.385621342225},{"$f":"SUM(P24:$V24)*finance_rate","v":1234.087418674447},{"$f":"SUM(Q24:$V24)*finance_rate","v":1057.7892160066688},{"$f":"SUM(R24:$V24)*finance_rate","v":881.49101333889064},{"$f":"SUM(S24:$V24)*finance_rate","v":705.1928106711124},{"$f":"SUM(T24:$V24)*finance_rate","v":528.89460800333427},{"$f":"SUM(U24:$V24)*finance_rate","v":352.5964053355562},{"$f":"SUM(V24:$V24)*finance_rate","v":176.2982026677781}]
[]
[null,"Depreciaton + financing cost"]
[{"$f":"structure_lifetime-LEFT(B30,2)","v":20},"0 year old",{"$f":"C24+C27","v":6618.9149773516683},{"$f":"D24+D27","v":6442.616774683891},6266.3185720161127,6090.0203693483345,5913.7221666805563,5737.423964012778,5561.1257613450007,5384.8275586772224,5208.5293560094451,5032.2311533416669,4855.9329506738886,4679.6347480061104,4503.3365453383321,4327.0383426705539,4150.7401400027757,3974.4419373349979,3798.1437346672196,3621.8455319994414,3445.5473293316631,3269.2491266638854]

{"sheet":"Cost_SiteRural","index":12,"n_rows":29,"n_cols":22,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Cost of a rural site",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[]
[null,"Lifetime of structures",{"$f":"'Spectrum cost inputs'!D22","v":20},"structure_lifetime"]
[]
[]
[]
[]
[null,"Estimating costs for a new site"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Annualised capital cost"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"structure_lifetime-LEFT(B23,2)","v":20},"0 year old",{"$f":"IF(C$19<=$A23,rural_site_capital/structure_lifetime,0)","v":6185.9018479922142},{"$f":"IF(D$19<=$A23,rural_site_capital/structure_lifetime,0)","v":6185.9018479922142},6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142,6185.9018479922142]
[]
[null,"Financing cost"]
[{"$f":"structure_lifetime-LEFT(B26,2)","v":20},"0 year old",{"$f":"SUM(C23:$V23)*finance_rate","v":7051.9281067111224},{"$f":"SUM(D23:$V23)*finance_rate","v":6699.3317013755668},{"$f":"SUM(E23:$V23)*finance_rate","v":6346.7352960400103},{"$f":"SUM(F23:$V23)*finance_rate","v":5994.1388907044548},{"$f":"SUM(G23:$V23)*finance_rate","v":5641.5424853688992},{"$f":"SUM(H23:$V23)*finance_rate","v":5288.9460800333427},{"$f":"SUM(I23:$V23)*finance_rate","v":4936.3496746977871},{"$f":"SUM(J23:$V23)*finance_rate","v":4583.7532693622306},{"$f":"SUM(K23:$V23)*finance_rate","v":4231.1568640266751},{"$f":"SUM(L23:$V23)*finance_rate","v":3878.560458691119},{"$f":"SUM(M23:$V23)*finance_rate","v":3525.964053355563},{"$f":"SUM(N23:$V23)*finance_rate","v":3173.3676480200065},{"$f":"SUM(O23:$V23)*finance_rate","v":2820.77124268445},{"$f":"SUM(P23:$V23)*finance_rate","v":2468.174837348894},{"$f":"SUM(Q23:$V23)*finance_rate","v":2115.5784320133375},{"$f":"SUM(R23:$V23)*finance_rate","v":1762.9820266777813},{"$f":"SUM(S23:$V23)*finance_rate","v":1410.3856213422248},{"$f":"SUM(T23:$V23)*finance_rate","v":1057.7892160066685},{"$f":"SUM(U23:$V23)*finance_rate","v":705.1928106711124},{"$f":"SUM(V23:$V23)*finance_rate","v":352.5964053355562}]
[]
[null,"Depreciaton + financing cost"]
[{"$f":"structure_lifetime-LEFT(B29,2)","v":20},"0 year old",{"$f":"C23+C26","v":13237.829954703337},{"$f":"D23+D26","v":12885.233549367782},12532.637144032225,12180.040738696669,11827.444333361113,11474.847928025556,11122.251522690001,10769.655117354445,10417.05871201889,10064.462306683334,9711.8659013477773,9359.2694960122208,9006.6730906766643,8654.0766853411078,8301.4802800055513,7948.8838746699957,7596.2874693344393,7243.6910639988828,6891.0946586633263,6538.4982533277707]

{"sheet":"Discounted cost_7years","index":13,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (7 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Cost calculations'!H33","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",7,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":7},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":2571.4285714285716},{"$f":"IF(D$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":2571.4285714285716},2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,0,0,0,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[6,"1 year old",2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"2 year old",2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"3 year old",2571.4285714285716,2571.4285714285716,2571.4285714285716,2571.4285714285716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"4 year old",2571.4285714285716,2571.4285714285716,2571.4285714285716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"5 year old",2571.4285714285716,2571.4285714285716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"6 year old",2571.4285714285716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"7 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-1,"8 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-2,"9 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-3,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[-4,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-5,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-6,"13 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-7,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-8,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1026.0000000000002},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":879.42857142857156},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":732.857142857143},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":586.28571428571433},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":879.42857142857156},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":732.857142857143},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":586.28571428571433},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":732.857142857143},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":586.28571428571433},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":586.28571428571433},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":3597.4285714285716},3450.8571428571431,3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1 year old",3450.8571428571431,3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2 year old",3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3 year old",3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 year old",3011.1428571428573,2864.5714285714289,2718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",2864.5714285714289,2718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",2718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",0,1,2,3,4,5,"Revo_utilisation_years"]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":3475.7763975155285},3221.4120682929761,2980.2763974430513,2751.7655715784636,2535.3014872919962,2330.3307028084373,2136.3234311386204,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":19431.186056069077},{"$f":"SUM(D84:$V84)","v":15955.409658553546},{"$f":"SUM(E84:$V84)","v":12733.997590260567},{"$f":"SUM(F84:$V84)","v":9753.7211928175166},{"$f":"SUM(G84:$V84)","v":7001.9556212390544},{"$f":"SUM(H84:$V84)","v":4466.6541339470577}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":3334.1614906832301},3084.5860713535581,2848.0773665837096,2624.0370393472158,2411.8922774067328,2211.094751228472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":16513.848996602919},{"$f":"SUM(D85:$V85)","v":13179.68750591969},{"$f":"SUM(E85:$V85)","v":10095.101434566132},{"$f":"SUM(F85:$V85)","v":7247.024067982421},{"$f":"SUM(G85:$V85)","v":4622.9870286352052},{"$f":"SUM(H85:$V85)","v":2211.094751228472}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":3192.5465838509322},2947.7600744141391,2715.8783357243683,2496.308507115968,2288.4830675214689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":13640.976568626877},{"$f":"SUM(D86:$V86)","v":10448.429984775945},{"$f":"SUM(E86:$V86)","v":7500.6699103618048},{"$f":"SUM(F86:$V86)","v":4784.7915746374365},{"$f":"SUM(G86:$V86)","v":2288.4830675214689},{"$f":"SUM(H86:$V86)","v":0}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":3050.9316770186338},2810.9340774747207,2583.6793048650266,2368.5799748847198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":10814.125034243101},{"$f":"SUM(D87:$V87)","v":7763.193357224467},{"$f":"SUM(E87:$V87)","v":4952.2592797497464},{"$f":"SUM(F87:$V87)","v":2368.5799748847198},{"$f":"SUM(G87:$V87)","v":0},{"$f":"SUM(H87:$V87)","v":0}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2909.3167701863358},2674.1080805353022,2451.4802740056848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":8034.9051247273228},{"$f":"SUM(D88:$V88)","v":5125.588354540987},{"$f":"SUM(E88:$V88)","v":2451.4802740056848},{"$f":"SUM(F88:$V88)","v":0},{"$f":"SUM(G88:$V88)","v":0},{"$f":"SUM(H88:$V88)","v":0}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2767.7018633540379},2537.2820835958837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":5304.983946949922},{"$f":"SUM(D89:$V89)","v":2537.2820835958837},{"$f":"SUM(E89:$V89)","v":0},{"$f":"SUM(F89:$V89)","v":0},{"$f":"SUM(G89:$V89)","v":0},{"$f":"SUM(H89:$V89)","v":0}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2626.0869565217395},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":2626.0869565217395},{"$f":"SUM(D90:$V90)","v":0},{"$f":"SUM(E90:$V90)","v":0},{"$f":"SUM(F90:$V90)","v":0},{"$f":"SUM(G90:$V90)","v":0},{"$f":"SUM(H90:$V90)","v":0}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":0},{"$f":"SUM(D91:$V91)","v":0},{"$f":"SUM(E91:$V91)","v":0},{"$f":"SUM(F91:$V91)","v":0},{"$f":"SUM(G91:$V91)","v":0},{"$f":"SUM(H91:$V91)","v":0}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":0},{"$f":"SUM(D92:$V92)","v":0},{"$f":"SUM(E92:$V92)","v":0},{"$f":"SUM(F92:$V92)","v":0},{"$f":"SUM(G92:$V92)","v":0},{"$f":"SUM(H92:$V92)","v":0}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":0},{"$f":"SUM(D93:$V93)","v":0},{"$f":"SUM(E93:$V93)","v":0},{"$f":"SUM(F93:$V93)","v":0},{"$f":"SUM(G93:$V93)","v":0},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":0},{"$f":"SUM(D94:$V94)","v":0},{"$f":"SUM(E94:$V94)","v":0},{"$f":"SUM(F94:$V94)","v":0},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":0},{"$f":"SUM(D95:$V95)","v":0},{"$f":"SUM(E95:$V95)","v":0},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":0},{"$f":"SUM(D96:$V96)","v":0},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":0},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99/equipment_lifetime)","v":10909.444669105853},{"$f":"SUM(Y84:Y99/equipment_lifetime)","v":7858.5129920872178},{"$f":"SUM(Z84:Z99/equipment_lifetime)","v":5390.5012127062764},{"$f":"SUM(AA84:AA99/equipment_lifetime)","v":3450.5881157602985},{"$f":"SUM(AB84:AB99/equipment_lifetime)","v":1987.632245342247},{"$f":"SUM(AC84:AC99/equipment_lifetime)","v":953.96412645364705},"UEL7_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":3597.4285714285716},{"$f":"D66","v":3450.8571428571431},3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,{"$f":"C107","v":3597.4285714285716},{"$f":"D107","v":3450.8571428571431},3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,{"$f":"C107","v":3597.4285714285716},{"$f":"D107","v":3450.8571428571431},3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,{"$f":"SUM(C107:V107)","v":63594}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,-199.85714285714286,-191.71428571428572,-183.57142857142858,-175.42857142857144,-167.28571428571428,-159.14285714285717,-151,-199.85714285714286,-191.71428571428572,-183.57142857142858,-175.42857142857144,-167.28571428571428,-159.14285714285717,{"$f":"SUM(C110:V110)","v":-2305.0000000000005}]
[null,"Total",{"$f":"SUM(C107:C110)","v":21414.741959331885},{"$f":"SUM(D107:D110)","v":20915.574125424901},20416.406291517917,19917.238457610933,19418.070623703949,18918.902789796964,18419.73495588998,18746.709979125852,18255.685002361726,17764.660025597597,17273.635048833468,16782.610072069339,16291.585095305212,15800.560118541085,16278.535141776958,15787.510165012831,15296.485188248702,14805.460211484575,14314.435234720448,13823.41025795632,{"$f":"SUM(C111:V111)","v":350641.95074431068}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":20690.571941383463},19524.912250390818,18414.428730589305,17356.722651104148,16349.494417322492,15390.539609095573,14477.745173521291,14236.468199182676,13394.761504770227,12593.70171130406,11831.502287221801,11106.451047394403,10416.907167854202,9761.2983174065121,9716.5049110808759,9104.7504434202001,8523.259358957208,7970.684431021702,7445.7349420128512,6947.1744021516461]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":255253.61349718543}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":3597.4285714285716},{"$f":"D66","v":3450.8571428571431},3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,{"$f":"C117","v":3597.4285714285716},{"$f":"D117","v":3450.8571428571431},3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,2718,{"$f":"C117","v":3597.4285714285716},{"$f":"D117","v":3450.8571428571431},3304.2857142857147,3157.7142857142858,3011.1428571428573,2864.5714285714289,{"$f":"SUM(C117:V117)","v":63594}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,-199.85714285714286,-191.71428571428572,-183.57142857142858,-175.42857142857144,-167.28571428571428,-159.14285714285717,-151,-199.85714285714286,-191.71428571428572,-183.57142857142858,-175.42857142857144,-167.28571428571428,-159.14285714285717,{"$f":"SUM(C120:V120)","v":-2305.0000000000005}]
[null,"Total",{"$f":"SUM(C117:C120)","v":17981.728829972431},{"$f":"SUM(D117:D120)","v":17658.859198733226},17335.98956749402,17013.119936254814,16690.250305015605,16367.380673776399,16044.511042537191,16547.784268440842,16233.057494344492,15918.330720248145,15603.603946151796,15288.877172055445,14974.150397959096,14659.423623862745,15313.696849766397,14998.970075670046,14684.243301573697,14369.516527477348,14054.789753380999,13740.062979284648,{"$f":"SUM(C121:V121)","v":315478.34666399937}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":17373.651043451628},16484.734018281153,15636.069335938166,14825.951137352889,14052.742904975437,13314.874723747362,12610.840648025951,12566.57860322745,11910.697056935285,11284.804130438139,10687.621641645461,10117.923562060223,9574.5339511486436,9056.3249707740797,9140.6019860897923,8649.9947122721078,8182.1158657737396,7735.9892925198092,7310.678867410923,6905.2869033310444]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":227422.01535539929}]

{"sheet":"Discounted cost_8years","index":14,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (8 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",8,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":8},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":2250},2250,2250,2250,2250,2250,2250,2250,0,0,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[7,"1 year old",2250,2250,2250,2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"2 year old",2250,2250,2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"3 year old",2250,2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"4 year old",2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"5 year old",2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"6 year old",2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"7 year old",2250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"8 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-1,"9 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-2,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[-3,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-4,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-5,"13 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-6,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-7,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1026},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":897.75},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":769.5},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":641.25},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":384.75},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":897.75},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":769.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":641.25},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":384.75},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":769.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":641.25},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":384.75},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":641.25},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":384.75},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":384.75},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":384.75},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":128.25},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":3276},3147.75,3019.5,2891.25,2763,2634.75,2506.5,2378.25,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1 year old",3147.75,3019.5,2891.25,2763,2634.75,2506.5,2378.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2 year old",3019.5,2891.25,2763,2634.75,2506.5,2378.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3 year old",2891.25,2763,2634.75,2506.5,2378.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 year old",2763,2634.75,2506.5,2378.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",2634.75,2506.5,2378.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",2506.5,2378.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",2378.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":3165.217391304348},2938.4583070783451,2723.4159997645934,2519.5573408334976,2326.3718600301022,2143.3708225898517,1970.0863429539927,1806.0705335712978,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":19592.548598126028},{"$f":"SUM(D84:$V84)","v":16427.33120682168},{"$f":"SUM(E84:$V84)","v":13488.872899743335},{"$f":"SUM(F84:$V84)","v":10765.456899978743},{"$f":"SUM(G84:$V84)","v":8245.899559145244},{"$f":"SUM(H84:$V84)","v":5919.5276991151422}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":3041.304347826087},2818.7355597563542,2607.7418477626697,2407.7948751311555,2218.3888013804967,2039.0393649573825,1869.2830022462929,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":17002.287799060436},{"$f":"SUM(D85:$V85)","v":13960.983451234353},{"$f":"SUM(E85:$V85)","v":11142.247891477999},{"$f":"SUM(F85:$V85)","v":8534.5060437153279},{"$f":"SUM(G85:$V85)","v":6126.7111685841719},{"$f":"SUM(H85:$V85)","v":3908.3223672036756}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2917.3913043478265},2699.0128124343628,2492.0676957607457,2296.0324094288135,2110.4057427308908,1934.7079073249131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":14449.617872027551},{"$f":"SUM(D86:$V86)","v":11532.226567679727},{"$f":"SUM(E86:$V86)","v":8833.2137552453623},{"$f":"SUM(F86:$V86)","v":6341.1460594846176},{"$f":"SUM(G86:$V86)","v":4045.1136500558041},{"$f":"SUM(H86:$V86)","v":1934.7079073249131}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2793.4782608695655},2579.2900651123714,2376.393543758822,2184.2699437264719,2002.4226840812851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":11935.854497548517},{"$f":"SUM(D87:$V87)","v":9142.3762366789506},{"$f":"SUM(E87:$V87)","v":6563.0861715665787},{"$f":"SUM(F87:$V87)","v":4186.6926278077572},{"$f":"SUM(G87:$V87)","v":2002.4226840812851},{"$f":"SUM(H87:$V87)","v":0}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2669.5652173913045},2459.5673177903805,2260.7193917568979,2072.5074780241298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":9462.3594049627136},{"$f":"SUM(D88:$V88)","v":6792.7941875714077},{"$f":"SUM(E88:$V88)","v":4333.2268697810277},{"$f":"SUM(F88:$V88)","v":2072.5074780241298},{"$f":"SUM(G88:$V88)","v":0},{"$f":"SUM(H88:$V88)","v":0}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2545.6521739130435},2339.8445704683891,2145.0452397549743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":7030.5419841364073},{"$f":"SUM(D89:$V89)","v":4484.8898102233634},{"$f":"SUM(E89:$V89)","v":2145.0452397549743},{"$f":"SUM(F89:$V89)","v":0},{"$f":"SUM(G89:$V89)","v":0},{"$f":"SUM(H89:$V89)","v":0}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2421.739130434783},2220.1218231463981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":4641.8609535811811},{"$f":"SUM(D90:$V90)","v":2220.1218231463981},{"$f":"SUM(E90:$V90)","v":0},{"$f":"SUM(F90:$V90)","v":0},{"$f":"SUM(G90:$V90)","v":0},{"$f":"SUM(H90:$V90)","v":0}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2297.826086956522},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":2297.826086956522},{"$f":"SUM(D91:$V91)","v":0},{"$f":"SUM(E91:$V91)","v":0},{"$f":"SUM(F91:$V91)","v":0},{"$f":"SUM(G91:$V91)","v":0},{"$f":"SUM(H91:$V91)","v":0}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":0},{"$f":"SUM(D92:$V92)","v":0},{"$f":"SUM(E92:$V92)","v":0},{"$f":"SUM(F92:$V92)","v":0},{"$f":"SUM(G92:$V92)","v":0},{"$f":"SUM(H92:$V92)","v":0}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":0},{"$f":"SUM(D93:$V93)","v":0},{"$f":"SUM(E93:$V93)","v":0},{"$f":"SUM(F93:$V93)","v":0},{"$f":"SUM(G93:$V93)","v":0},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":0},{"$f":"SUM(D94:$V94)","v":0},{"$f":"SUM(E94:$V94)","v":0},{"$f":"SUM(F94:$V94)","v":0},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":0},{"$f":"SUM(D95:$V95)","v":0},{"$f":"SUM(E95:$V95)","v":0},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":0},{"$f":"SUM(D96:$V96)","v":0},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":0},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link",null,null,null,null,"Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99/equipment_lifetime)","v":10801.612149549919},{"$f":"SUM(Y84:Y99/equipment_lifetime)","v":8070.090410419486},{"$f":"SUM(Z84:Z99/equipment_lifetime)","v":5813.2116034461606},{"$f":"SUM(AA84:AA99/equipment_lifetime)","v":3987.5386386263222},{"$f":"SUM(AB84:AB99/equipment_lifetime)","v":2552.518382733313},{"$f":"SUM(AC84:AC99/equipment_lifetime)","v":1470.3197467054663},"UEL8_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":3276},{"$f":"D66","v":3147.75},3019.5,2891.25,2763,2634.75,2506.5,2378.25,{"$f":"C107","v":3276},{"$f":"D107","v":3147.75},3019.5,2891.25,2763,2634.75,2506.5,2378.25,{"$f":"C107","v":3276},{"$f":"D107","v":3147.75},3019.5,2891.25,{"$f":"SUM(C107:V107)","v":57568.5}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,-182,-174.875,-167.75,-160.625,-153.5,-146.375,-139.25,-132.125,-182,-174.875,-167.75,-160.625,{"$f":"SUM(C110:V110)","v":-1941.75}]
[null,"Total",{"$f":"SUM(C107:C110)","v":21093.313387903316},{"$f":"SUM(D107:D110)","v":20612.466982567759},20131.620577232203,19650.774171896646,19169.92776656109,18689.081361225533,18208.23495588998,17727.388550554424,18090.542145218868,17616.820739883311,17143.099334547755,16669.377929212198,16195.656523876642,15721.935118541085,15248.213713205529,14774.492307869972,15269.770902534416,14796.049497198859,14322.328091863303,13848.606686527748,{"$f":"SUM(C111:V111)","v":344979.70074431063}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":20380.012935172286},19241.958489176188,18157.568332910847,17124.514420359181,16140.564790060596,15203.579728876986,14311.508085336663,13462.383726826678,13273.591075648628,12488.895660255788,11742.092409233217,11031.515906422059,10355.570040897523,9712.7252241460083,9101.5157161984826,8520.5370565332669,8508.3740579923142,7965.6180681548622,7449.8404565691171,6959.8372675611654]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":251132.20344833189}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":3276},{"$f":"D66","v":3147.75},3019.5,2891.25,2763,2634.75,2506.5,2378.25,{"$f":"C117","v":3276},{"$f":"D117","v":3147.75},3019.5,2891.25,2763,2634.75,2506.5,2378.25,{"$f":"C117","v":3276},{"$f":"D117","v":3147.75},3019.5,2891.25,{"$f":"SUM(C117:V117)","v":57568.5}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,-182,-174.875,-167.75,-160.625,-153.5,-146.375,-139.25,-132.125,-182,-174.875,-167.75,-160.625,{"$f":"SUM(C120:V120)","v":-1941.75}]
[null,"Total",{"$f":"SUM(C117:C120)","v":17660.300258543859},{"$f":"SUM(D117:D120)","v":17355.752055876081},{"$f":"SUM(E117:E120)","v":17051.203853208302},{"$f":"SUM(F117:F120)","v":16746.655650540524},{"$f":"SUM(G117:G120)","v":16442.107447872746},{"$f":"SUM(H117:H120)","v":16137.55924520497},{"$f":"SUM(I117:I120)","v":15833.011042537193},{"$f":"SUM(J117:J120)","v":15528.462839869415},{"$f":"SUM(K117:K120)","v":16067.914637201637},{"$f":"SUM(L117:L120)","v":15770.491434533858},{"$f":"SUM(M117:M120)","v":15473.06823186608},{"$f":"SUM(N117:N120)","v":15175.645029198302},{"$f":"SUM(O117:O120)","v":14878.221826530524},{"$f":"SUM(P117:P120)","v":14580.798623862745},{"$f":"SUM(Q117:Q120)","v":14283.375421194967},{"$f":"SUM(R117:R120)","v":13985.952218527189},{"$f":"SUM(S117:S120)","v":14657.529015859411},{"$f":"SUM(T117:T120)","v":14360.105813191632},{"$f":"SUM(U117:U120)","v":14062.682610523854},{"$f":"SUM(V117:V120)","v":13765.259407856076},{"$f":"SUM(C121:V121)","v":309816.09666399931}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":17063.092037240443},16201.780257066519,15379.208938259704,14593.742906607918,13843.813277713543,13127.914843528775,12444.603559841325,11792.49413087145,11789.526627813688,11179.998079389867,10598.211763656873,10042.988421087877,9513.1968241919622,9007.7518775135777,8525.6127912073989,8065.7813253851773,8167.2305648088441,7730.9229296529684,7314.7843819671889,6917.9497687405628]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":223300.60530654565}]

{"sheet":"Discounted cost_9years","index":15,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (9 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",9,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":9},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,0,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[8,"1 year old",2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"2 year old",2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"3 year old",2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"4 year old",2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"5 year old",2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"6 year old",2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"7 year old",2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"8 year old",2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"9 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-1,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[-2,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-3,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-4,"13 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-5,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-6,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1026},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":912},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":798},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":570},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":456},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":912},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":798},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":570},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":456},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":798},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":570},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":456},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":570},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":456},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":570},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":456},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":456},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":228},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":114},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":3026},2912,2798,2684,2570,2456,2342,2228,2114,0,0,0,0,0,0,0,0,0,0,0]
[null,"1 year old",2912,2798,2684,2570,2456,2342,2228,2114,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2 year old",2798,2684,2570,2456,2342,2228,2114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3 year old",2684,2570,2456,2342,2228,2114,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 year old",2570,2456,2342,2228,2114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",2456,2342,2228,2114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",2342,2228,2114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",2228,2114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",2114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2923.6714975845412},2718.3831594669655,2523.6356904591266,2338.9509391429683,2163.8710388264071,1997.9575824198409,1840.7908299215044,1691.9689472498062,1551.1072752088444,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":19750.336960280005},{"$f":"SUM(D84:$V84)","v":16826.665462695462},{"$f":"SUM(E84:$V84)","v":14108.282303228498},{"$f":"SUM(F84:$V84)","v":11584.646612769371},{"$f":"SUM(G84:$V84)","v":9245.6956736264019},{"$f":"SUM(H84:$V84)","v":7081.8246347999957}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2813.5265700483092},2611.9629396251958,2420.8142220129721,2239.6065251853311,2067.8860978045354,1905.2185089687571,1751.1878604035489,1605.3960298411537,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":17415.598753889804},{"$f":"SUM(D85:$V85)","v":14602.072183841494},{"$f":"SUM(E85:$V85)","v":11990.109244216297},{"$f":"SUM(F85:$V85)","v":9569.2950222033269},{"$f":"SUM(G85:$V85)","v":7329.6884970179954},{"$f":"SUM(H85:$V85)","v":5261.8023992134595}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2703.3816425120776},2505.5427197834256,2317.9927535668176,2140.2621112276938,1971.9011567826637,1812.4794355176732,1661.5848908855937,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":15113.144710275945},{"$f":"SUM(D86:$V86)","v":12409.763067763866},{"$f":"SUM(E86:$V86)","v":9904.2203479804411},{"$f":"SUM(F86:$V86)","v":7586.2275944136236},{"$f":"SUM(G86:$V86)","v":5445.9654831859307},{"$f":"SUM(H86:$V86)","v":3474.0643264032669}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2593.2367149758456},2399.1224999416559,2215.171285120663,2040.9176972700566,1875.9162157607918,1719.7403620665896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":12844.104775135604},{"$f":"SUM(D87:$V87)","v":10250.868060159757},{"$f":"SUM(E87:$V87)","v":7851.7455602181017},{"$f":"SUM(F87:$V87)","v":5636.5742750974387},{"$f":"SUM(G87:$V87)","v":3595.6565778273816},{"$f":"SUM(H87:$V87)","v":1719.7403620665896}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2483.0917874396137},2292.7022800998857,2112.3498166745085,1941.5732833124193,1779.9312747389201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":10609.648442265347},{"$f":"SUM(D88:$V88)","v":8126.5566548257339},{"$f":"SUM(E88:$V88)","v":5833.8543747258482},{"$f":"SUM(F88:$V88)","v":3721.5045580513397},{"$f":"SUM(G88:$V88)","v":1779.9312747389201},{"$f":"SUM(H88:$V88)","v":0}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2372.9468599033817},2186.282060258116,2009.5283482283539,1842.2288693547821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":8410.9861377446341},{"$f":"SUM(D89:$V89)","v":6038.0392778412515},{"$f":"SUM(E89:$V89)","v":3851.757217583136},{"$f":"SUM(F89:$V89)","v":1842.2288693547821},{"$f":"SUM(G89:$V89)","v":0},{"$f":"SUM(H89:$V89)","v":0}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2262.8019323671501},2079.8618404163458,1906.7068797821994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":6249.3706525656953},{"$f":"SUM(D90:$V90)","v":3986.5687201985452},{"$f":"SUM(E90:$V90)","v":1906.7068797821994},{"$f":"SUM(F90:$V90)","v":0},{"$f":"SUM(G90:$V90)","v":0},{"$f":"SUM(H90:$V90)","v":0}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2152.6570048309181},1973.4416205745761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":4126.0986254054942},{"$f":"SUM(D91:$V91)","v":1973.4416205745761},{"$f":"SUM(E91:$V91)","v":0},{"$f":"SUM(F91:$V91)","v":0},{"$f":"SUM(G91:$V91)","v":0},{"$f":"SUM(H91:$V91)","v":0}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2042.5120772946862},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":2042.5120772946862},{"$f":"SUM(D92:$V92)","v":0},{"$f":"SUM(E92:$V92)","v":0},{"$f":"SUM(F92:$V92)","v":0},{"$f":"SUM(G92:$V92)","v":0},{"$f":"SUM(H92:$V92)","v":0}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":0},{"$f":"SUM(D93:$V93)","v":0},{"$f":"SUM(E93:$V93)","v":0},{"$f":"SUM(F93:$V93)","v":0},{"$f":"SUM(G93:$V93)","v":0},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":0},{"$f":"SUM(D94:$V94)","v":0},{"$f":"SUM(E94:$V94)","v":0},{"$f":"SUM(F94:$V94)","v":0},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":0},{"$f":"SUM(D95:$V95)","v":0},{"$f":"SUM(E95:$V95)","v":0},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":0},{"$f":"SUM(D96:$V96)","v":0},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":0},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99/equipment_lifetime)","v":10729.089014984133},{"$f":"SUM(Y84:Y99/equipment_lifetime)","v":8245.9972275445198},{"$f":"SUM(Z84:Z99/equipment_lifetime)","v":6160.7417697482806},{"$f":"SUM(AA84:AA99/equipment_lifetime)","v":4437.8307702099873},{"$f":"SUM(AB84:AB99/equipment_lifetime)","v":3044.1041673774034},{"$f":"SUM(AC84:AC99/equipment_lifetime)","v":1948.6035247203681},"UEL9_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":3026},{"$f":"D66","v":2912},2798,2684,2570,2456,2342,2228,2114,{"$f":"C107","v":3026},{"$f":"D107","v":2912},2798,2684,2570,2456,2342,2228,2114,{"$f":"C107","v":3026},{"$f":"D107","v":2912},{"$f":"SUM(C107:V107)","v":52198}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,-168.11111111111109,-161.77777777777777,-155.44444444444443,-149.11111111111111,-142.77777777777777,-136.44444444444446,-130.11111111111111,-123.77777777777777,-117.44444444444444,-168.11111111111109,-161.77777777777777,{"$f":"SUM(C110:V110)","v":-1614.8888888888889}]
[null,"Total",{"$f":"SUM(C107:C110)","v":20843.313387903312},{"$f":"SUM(D107:D110)","v":20376.716982567759},19910.120577232203,19443.524171896646,18976.92776656109,18510.331361225533,18043.73495588998,17577.138550554424,17110.542145218868,17501.834628772202,17041.571556769977,16581.308484767753,16121.04541276553,15660.782340763308,15200.519268761083,14740.256196758861,14279.993124756638,13819.730052754414,14328.466980752191,13868.203908749971,{"$f":"SUM(C111:V111)","v":339936.06185542175}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":20138.467041452477},19021.883341564808,17957.788023605379,16943.908018668651,15978.063968856901,15058.166488706975,14182.212572304175,13348.282140505185,12554.534722902805,12407.3798427738,11672.551393019872,10973.233018999123,10307.863386597883,9674.9461516100619,9073.0473497490711,8500.7928888613642,7956.8661394141782,7440.0056194786184,7453.0336345573241,6969.6861628796805]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":247612.71190650837}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":3026},{"$f":"D66","v":2912},2798,2684,2570,2456,2342,2228,2114,{"$f":"C117","v":3026},{"$f":"D117","v":2912},2798,2684,2570,2456,2342,2228,2114,{"$f":"C117","v":3026},{"$f":"D117","v":2912},{"$f":"SUM(C117:V117)","v":52198}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,-168.11111111111109,-161.77777777777777,-155.44444444444443,-149.11111111111111,-142.77777777777777,-136.44444444444446,-130.11111111111111,-123.77777777777777,-117.44444444444444,-168.11111111111109,-161.77777777777777,{"$f":"SUM(C120:V120)","v":-1614.8888888888889}]
[null,"Total",{"$f":"SUM(C117:C120)","v":17410.300258543859},{"$f":"SUM(D117:D120)","v":17120.002055876081},16829.703853208302,16539.405650540524,16249.107447872748,15958.80924520497,15668.511042537193,15378.212839869415,15087.914637201637,15655.505323422747,15371.540454088303,15087.575584753857,14803.610715419412,14519.645846084968,14235.680976750522,13951.716107416078,13667.751238081633,13383.786368747187,14068.821499412743,13784.856630078299,{"$f":"SUM(C121:V121)","v":304772.4577751105}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":16821.546143520638},15981.705109455141,15179.428628954238,14413.136504917391,13681.31245650985,12982.501603358765,12315.308046808837,11678.392544549959,11070.470275067866,11098.482261907877,10528.67074744353,9984.705533664941,9465.4901698923222,8969.9728049776295,8497.1444247579875,8046.0371577132746,7615.7226462307099,7205.3104809767256,7317.9775599553959,6927.7986640590789]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":219781.11376472213}]

{"sheet":"Discounted cost_10years","index":16,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (10 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",10,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":10},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[9,"1 year old",1800,1800,1800,1800,1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0]
[8,"2 year old",1800,1800,1800,1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"3 year old",1800,1800,1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"4 year old",1800,1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"5 year old",1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"6 year old",1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"7 year old",1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"8 year old",1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"9 year old",1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[-1,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-2,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-3,"13 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-4,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-5,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1026},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":923.4},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":820.80000000000007},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":718.2},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":923.4},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":820.80000000000007},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":718.2},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":820.80000000000007},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":718.2},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":718.2},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":307.8},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":102.60000000000001},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":2826},2723.4,2620.8000000000002,2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0]
[null,"1 year old",2723.4,2620.8000000000002,2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0]
[null,"2 year old",2620.8000000000002,2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3 year old",2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 year old",2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",2313,2210.4,2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",2210.4,2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",2107.8000000000002,2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",2005.2,1902.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",1902.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2730.434782608696},2542.323041377862,2363.811443014753,2194.4658177905449,2033.870381863451,1881.6269902838324,1737.3544194955139,1600.687678192613,1471.2773454346143,1348.7889349642126,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":19904.640835026094},{"$f":"SUM(D84:$V84)","v":17174.206052417398},{"$f":"SUM(E84:$V84)","v":14631.883011039534},{"$f":"SUM(F84:$V84)","v":12268.071568024779},{"$f":"SUM(G84:$V84)","v":10073.605750234236},{"$f":"SUM(H84:$V84)","v":8039.7353683707861}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2631.3043478260875},2446.5448435202693,2271.2721214132139,2105.0558452286714,1947.4839349437664,1798.1618241778569,1656.7117469293541,1522.7720525248258,1395.9965476879597,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":17775.303264252005},{"$f":"SUM(D85:$V85)","v":15143.998916425917},{"$f":"SUM(E85:$V85)","v":12697.45407290565},{"$f":"SUM(F85:$V85)","v":10426.181951492435},{"$f":"SUM(G85:$V85)","v":8321.1261062637641},{"$f":"SUM(H85:$V85)","v":6373.642171319997}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2532.1739130434785},2350.7666456626762,2178.7327998116748,2015.6458726667979,1861.0974880240819,1714.6966580718815,1576.0690743631942,1444.8564268570383,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":15674.038878500827},{"$f":"SUM(D86:$V86)","v":13141.864965457347},{"$f":"SUM(E86:$V86)","v":10791.09831979467},{"$f":"SUM(F86:$V86)","v":8612.3655199829936},{"$f":"SUM(G86:$V86)","v":6596.7196473161957},{"$f":"SUM(H86:$V86)","v":4735.6221592921138}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2433.0434782608695},2254.9884478050831,2086.1934782101357,1926.2359001049244,1774.7110411043975,1631.2314919659059,1495.4264017970343,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":13601.830239248351},{"$f":"SUM(D87:$V87)","v":11168.786760987481},{"$f":"SUM(E87:$V87)","v":8913.7983131823967},{"$f":"SUM(F87:$V87)","v":6827.6048349722623},{"$f":"SUM(G87:$V87)","v":4901.3689348673379},{"$f":"SUM(H87:$V87)","v":3126.6578937629401}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2333.913043478261},2159.2102499474904,1993.6541566085966,1836.825927543051,1688.3245941847129,1547.7663258599305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":11559.694297622042},{"$f":"SUM(D88:$V88)","v":9225.7812541437816},{"$f":"SUM(E88:$V88)","v":7066.5710041962911},{"$f":"SUM(F88:$V88)","v":5072.9168475876941},{"$f":"SUM(G88:$V88)","v":3236.0909200446431},{"$f":"SUM(H88:$V88)","v":1547.7663258599305}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2234.7826086956525},2063.4320520898973,1901.1148350070578,1747.4159549811773,1601.938147265028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":9548.6835980388132},{"$f":"SUM(D89:$V89)","v":7313.9009893431612},{"$f":"SUM(E89:$V89)","v":5250.468937253263},{"$f":"SUM(F89:$V89)","v":3349.354102246205},{"$f":"SUM(G89:$V89)","v":1601.938147265028},{"$f":"SUM(H89:$V89)","v":0}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2135.6521739130435},1967.6538542323044,1808.5755134055184,1658.0059824193038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":7569.8875239701711},{"$f":"SUM(D90:$V90)","v":5434.2353500571271},{"$f":"SUM(E90:$V90)","v":3466.581495824822},{"$f":"SUM(F90:$V90)","v":1658.0059824193038},{"$f":"SUM(G90:$V90)","v":0},{"$f":"SUM(H90:$V90)","v":0}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2036.5217391304352},1871.8756563747115,1716.0361918039794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":5624.4335873091259},{"$f":"SUM(D91:$V91)","v":3587.9118481786909},{"$f":"SUM(E91:$V91)","v":1716.0361918039794},{"$f":"SUM(F91:$V91)","v":0},{"$f":"SUM(G91:$V91)","v":0},{"$f":"SUM(H91:$V91)","v":0}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1937.3913043478262},1776.0974585171184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":3713.4887628649449},{"$f":"SUM(D92:$V92)","v":1776.0974585171184},{"$f":"SUM(E92:$V92)","v":0},{"$f":"SUM(F92:$V92)","v":0},{"$f":"SUM(G92:$V92)","v":0},{"$f":"SUM(H92:$V92)","v":0}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1838.2608695652175},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":1838.2608695652175},{"$f":"SUM(D93:$V93)","v":0},{"$f":"SUM(E93:$V93)","v":0},{"$f":"SUM(F93:$V93)","v":0},{"$f":"SUM(G93:$V93)","v":0},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":0},{"$f":"SUM(D94:$V94)","v":0},{"$f":"SUM(E94:$V94)","v":0},{"$f":"SUM(F94:$V94)","v":0},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":0},{"$f":"SUM(D95:$V95)","v":0},{"$f":"SUM(E95:$V95)","v":0},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":0},{"$f":"SUM(D96:$V96)","v":0},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":0},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99/equipment_lifetime)","v":10681.026185639759},{"$f":"SUM(Y84:Y99/equipment_lifetime)","v":8396.6783595528032},{"$f":"SUM(Z84:Z99/equipment_lifetime)","v":6453.3891346000601},{"$f":"SUM(AA84:AA99/equipment_lifetime)","v":4821.4500806725673},{"$f":"SUM(AB84:AB99/equipment_lifetime)","v":3473.0849505991205},{"$f":"SUM(AC84:AC99/equipment_lifetime)","v":2382.3423918605768},"UEL10_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":2826},{"$f":"D66","v":2723.4},2620.8000000000002,2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,{"$f":"C107","v":2826},{"$f":"D107","v":2723.4},2620.8000000000002,2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,{"$f":"SUM(C107:V107)","v":47286}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,-157,-151.30000000000001,-145.6,-139.9,-134.19999999999999,-128.5,-122.80000000000001,-117.10000000000001,-111.4,-105.69999999999999,{"$f":"SUM(C110:V110)","v":-1313.5}]
[null,"Total",{"$f":"SUM(C107:C110)","v":20643.313387903312},{"$f":"SUM(D107:D110)","v":20188.116982567757},19732.920577232202,19277.724171896647,18822.527766561092,18367.331361225533,17912.134955889978,17456.938550554423,17001.742145218868,16546.54573988331,16960.349334547755,16510.8529292122,16061.35652387664,15611.860118541086,15162.363713205528,14712.867307869972,14263.370902534418,13813.87449719886,13364.378091863304,12914.881686527748,{"$f":"SUM(C111:V111)","v":335325.45074431051}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":19945.230326476631},18845.823223475702,17797.963776161007,16799.422897316232,15848.063311893948,14941.835896570967,14078.776161878182,13257.000871447992,12474.704793128576,11730.157576912559,11616.918580049196,10926.606709060776,10269.69806315817,9644.7228935813055,9050.2726565895427,8484.9975547238428,7947.6041743693559,7436.8532159170309,6951.557312963102,6490.5789371202036]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":244538.7889327943}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":2826},{"$f":"D66","v":2723.4},2620.8000000000002,2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,{"$f":"L66","v":1902.6},{"$f":"C117","v":2826},{"$f":"D117","v":2723.4},2620.8000000000002,2518.1999999999998,2415.6,2313,2210.4,2107.8000000000002,2005.2,1902.6,{"$f":"SUM(C117:V117)","v":47286}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,-157,-151.30000000000001,-145.6,-139.9,-134.19999999999999,-128.5,-122.80000000000001,-117.10000000000001,-111.4,-105.69999999999999,{"$f":"SUM(C120:V120)","v":-1313.5}]
[null,"Total",{"$f":"SUM(C117:C120)","v":17210.300258543859},{"$f":"SUM(D117:D120)","v":16931.402055876082},16652.503853208305,16373.605650540527,16094.707447872748,15815.80924520497,15536.911042537193,15258.012839869414,14979.114637201637,14700.216434533859,15290.31823186608,15017.120029198302,14743.921826530523,14470.723623862747,14197.525421194967,13924.327218527189,13651.129015859413,13377.930813191633,13104.732610523855,12831.534407856076,{"$f":"SUM(C121:V121)","v":300161.84666399937}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":16628.309428544791},15805.644991366038,15019.604381509867,14268.651383564969,13551.311799546893,12866.171011222756,12211.871636382846,11587.111275492765,10990.640345293637,10421.25999604664,10473.037934472854,9938.0792237265923,9427.3248464526096,8939.7495469488731,8474.3697315984591,8030.2418235757532,7606.4606811858866,7202.1580774151371,6816.5012383611738,6448.691438299601]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":216707.19079100809}]

{"sheet":"Discounted cost_11years","index":17,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (11 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",11,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":11},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1636.3636363636363},1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1636.3636363636363},0,0,0,0,0,0,0,0,0]
[10,"1 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0]
[9,"2 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0]
[8,"3 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"4 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"5 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"6 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"7 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"8 year old",1636.3636363636363,1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"9 year old",1636.3636363636363,1636.3636363636363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":1636.3636363636363},0,0,0,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[0,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-1,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-2,"13 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-3,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-4,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1026},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":932.72727272727263},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":839.45454545454538},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":746.18181818181813},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":652.90909090909088},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":559.63636363636363},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":466.36363636363632},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":932.72727272727263},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":839.45454545454538},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":746.18181818181813},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":652.90909090909088},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":559.63636363636363},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":466.36363636363632},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":839.45454545454538},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":746.18181818181813},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":652.90909090909088},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":559.63636363636363},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":466.36363636363632},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":746.18181818181813},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":652.90909090909088},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":559.63636363636363},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":466.36363636363632},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":652.90909090909088},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":559.63636363636363},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":466.36363636363632},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":559.63636363636363},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":466.36363636363632},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":466.36363636363632},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":373.09090909090907},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":279.81818181818181},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":186.54545454545453},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":93.272727272727266},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":2662.363636363636},2569.090909090909,2475.8181818181815,2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0]
[null,"1 year old",2569.090909090909,2475.8181818181815,2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0]
[null,"2 year old",2475.8181818181815,2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0]
[null,"3 year old",2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 year old",2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",1916.181818181818,1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",1822.9090909090908,1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",1729.6363636363635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2572.3320158102765},2398.2738538504136,2233.0461496511743,2076.2507185021987,1927.5062079846684,1786.4474148998252,1652.724629146976,1526.0030035094546,1405.9619483466079,1292.2945502280318,1184.7070135829711,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":20055.547505512597},{"$f":"SUM(D84:$V84)","v":17483.215489702325},{"$f":"SUM(E84:$V84)","v":15084.941635851908},{"$f":"SUM(F84:$V84)","v":12851.895486200734},{"$f":"SUM(G84:$V84)","v":10775.644767698537},{"$f":"SUM(H84:$V84)","v":8848.1385597138669}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2482.213438735178},2311.2027648889652,2148.9194936497756,1994.9689252641315,1848.9730744213191,1710.5699911671202,1579.4131086322852,1455.1706165387388,1337.5248594860129,1226.1717590583748,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":18095.128031841901},{"$f":"SUM(D85:$V85)","v":15612.914593106721},{"$f":"SUM(E85:$V85)","v":13301.711828217758},{"$f":"SUM(F85:$V85)","v":11152.792334567981},{"$f":"SUM(G85:$V85)","v":9157.8234093038518},{"$f":"SUM(H85:$V85)","v":7308.8503348825325}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2392.094861660079},2224.1316759275173,2064.792837648376,1913.687132026065,1770.4399408579693,1634.6925674344152,1506.1015881175945,1384.3382295680233,1269.087770625418,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":16159.366603865456},{"$f":"SUM(D86:$V86)","v":13767.271742205379},{"$f":"SUM(E86:$V86)","v":11543.140066277861},{"$f":"SUM(F86:$V86)","v":9478.3472286294855},{"$f":"SUM(G86:$V86)","v":7564.6600966034193},{"$f":"SUM(H86:$V86)","v":5794.2201557454509}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2301.9762845849805},2137.060586966069,1980.6661816469771,1832.4053387879978,1691.9068072946197,1558.8151437017102,1432.7900676029037,1313.5058425973075,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":14249.126253182565},{"$f":"SUM(D87:$V87)","v":11947.149968597585},{"$f":"SUM(E87:$V87)","v":9810.0893816315165},{"$f":"SUM(F87:$V87)","v":7829.4231999845397},{"$f":"SUM(G87:$V87)","v":5997.0178611965412},{"$f":"SUM(H87:$V87)","v":4305.111053901921}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2211.8577075098815},2049.9894980046211,1896.5395256455777,1751.1235455499311,1613.3736737312702,1482.9377199690052,1359.478547088213,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":12365.300217498501},{"$f":"SUM(D88:$V88)","v":10153.442509988618},{"$f":"SUM(E88:$V88)","v":8103.4530119839965},{"$f":"SUM(F88:$V88)","v":6206.9134863384188},{"$f":"SUM(G88:$V88)","v":4455.7899407884888},{"$f":"SUM(H88:$V88)","v":2842.4162670572182}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2121.739130434783},1962.9184090431727,1812.4128696441785,1669.8417523118642,1534.8405401679206,1407.0602962363005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":10508.81299783822},{"$f":"SUM(D89:$V89)","v":8387.0738674034365},{"$f":"SUM(E89:$V89)","v":6424.1554583602647},{"$f":"SUM(F89:$V89)","v":4611.7425887160853},{"$f":"SUM(G89:$V89)","v":2941.9008364042211},{"$f":"SUM(H89:$V89)","v":1407.0602962363005}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2031.6205533596838},1875.8473200817245,1728.2862136427796,1588.5599590737975,1456.3074066045708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":8680.6214527625561},{"$f":"SUM(D90:$V90)","v":6649.0008994028731},{"$f":"SUM(E90:$V90)","v":4773.1535793211478},{"$f":"SUM(F90:$V90)","v":3044.8673656783685},{"$f":"SUM(G90:$V90)","v":1456.3074066045708},{"$f":"SUM(H90:$V90)","v":0}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1941.501976284585},1788.7762311202764,1644.1595576413804,1507.2781658357305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":6881.7159308819728},{"$f":"SUM(D91:$V91)","v":4940.2139545973878},{"$f":"SUM(E91:$V91)","v":3151.4377234771109},{"$f":"SUM(F91:$V91)","v":1507.2781658357305},{"$f":"SUM(G91:$V91)","v":0},{"$f":"SUM(H91:$V91)","v":0}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1851.3833992094862},1701.7051421588285,1560.0329016399812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":5113.1214430082955},{"$f":"SUM(D92:$V92)","v":3261.7380437988095},{"$f":"SUM(E92:$V92)","v":1560.0329016399812},{"$f":"SUM(F92:$V92)","v":0},{"$f":"SUM(G92:$V92)","v":0},{"$f":"SUM(H92:$V92)","v":0}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1761.2648221343873},1614.6340531973804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":3375.8988753317676},{"$f":"SUM(D93:$V93)","v":1614.6340531973804},{"$f":"SUM(E93:$V93)","v":0},{"$f":"SUM(F93:$V93)","v":0},{"$f":"SUM(G93:$V93)","v":0},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1671.1462450592885},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":1671.1462450592885},{"$f":"SUM(D94:$V94)","v":0},{"$f":"SUM(E94:$V94)","v":0},{"$f":"SUM(F94:$V94)","v":0},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":0},{"$f":"SUM(D95:$V95)","v":0},{"$f":"SUM(E95:$V95)","v":0},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":0},{"$f":"SUM(D96:$V96)","v":0},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":0},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99/equipment_lifetime)","v":10650.525959707556},{"$f":"SUM(Y84:Y99/equipment_lifetime)","v":8528.7868292727744},{"$f":"SUM(Z84:Z99/equipment_lifetime)","v":6704.737780614686},{"$f":"SUM(AA84:AA99/equipment_lifetime)","v":5153.0236232683046},{"$f":"SUM(AB84:AB99/equipment_lifetime)","v":3849.922210781785},{"$f":"SUM(AC84:AC99/equipment_lifetime)","v":2773.2542425033898},"UEL11_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":2662.363636363636},{"$f":"D66","v":2569.090909090909},2475.8181818181815,2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,{"$f":"C107","v":2662.363636363636},{"$f":"D107","v":2569.090909090909},2475.8181818181815,2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,{"$f":"SUM(C107:V107)","v":44759.454545454537}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,-147.90909090909088,-142.72727272727272,-137.54545454545453,-132.36363636363635,-127.18181818181817,-122,-116.81818181818181,-111.63636363636363,-106.45454545454544,{"$f":"SUM(C110:V110)","v":-1144.6363636363635}]
[null,"Total",{"$f":"SUM(C107:C110)","v":20479.677024266952},{"$f":"SUM(D107:D110)","v":20033.807891658667},19587.938759050383,19142.069626442099,18696.200493833818,18250.331361225533,17804.462228617253,17358.593096008968,16912.723963400684,16466.854830792399,16020.985698184119,16453.207474666742,16012.520160240278,15571.832845813813,15131.145531387347,14690.458216960882,14249.770902534416,13809.083588107951,13368.396273681485,12927.70895925502,{"$f":"SUM(C111:V111)","v":332967.7689261288}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":19787.127559678214},18701.774035948256,17667.198482797427,16681.207798027881,15741.699138015163,14846.65632118696,13994.146371529645,13182.316196764834,12409.389396040568,11673.663192176378,10973.505483688803,10888.457910020306,10238.471889434768,9619.9947733759582,9031.6388167317473,8472.074099520416,7940.0262029690448,7434.273976639367,6953.6473931008377,6497.0254867832309]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":242734.29452442983}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":2662.363636363636},{"$f":"D66","v":2569.090909090909},2475.8181818181815,2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,1822.9090909090908,1729.6363636363635,{"$f":"C117","v":2662.363636363636},{"$f":"D117","v":2569.090909090909},2475.8181818181815,2382.5454545454545,2289.272727272727,2196,2102.7272727272725,2009.4545454545453,1916.181818181818,{"$f":"SUM(C117:V117)","v":44759.454545454537}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,-147.90909090909088,-142.72727272727272,-137.54545454545453,-132.36363636363635,-127.18181818181817,-122,-116.81818181818181,-111.63636363636363,-106.45454545454544,{"$f":"SUM(C120:V120)","v":-1144.6363636363635}]
[null,"Total",{"$f":"SUM(C117:C120)","v":17046.663894907499},{"$f":"SUM(D117:D120)","v":16777.092964966992},16507.522035026486,16237.95110508598,15968.380175145476,15698.80924520497,15429.238315264465,15159.667385323959,14890.096455383455,14620.52552544295,14350.954595502444,14959.474574652848,14695.08546289416,14430.696351135473,14166.307239376785,13901.918127618099,13637.529015859411,13373.139904100723,13108.750792342036,12844.36168058335,{"$f":"SUM(C121:V121)","v":297804.16484581755}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":16470.206661746375},15661.595803838591,14888.839088146287,14150.436284276622,13444.947625668112,12770.991435838749,12127.241846034309,11512.426600809606,10925.324948205629,10364.76561131046,9829.6248381124606,9899.9304246861266,9396.0986727292093,8915.0214267435258,8455.7358917406618,8017.3183683723264,7598.8827097855756,7199.5788381374723,6818.5913184989095,6455.1379879626302]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":214902.69638264363}]

{"sheet":"Discounted cost_12years","index":18,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (12 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",12,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":12},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1500},1500,0,0,0,0,0,0,0,0]
[11,"1 year old",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0]
[10,"2 year old",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0]
[9,"3 year old",1500,1500,1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0]
[8,"4 year old",1500,1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"5 year old",1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"6 year old",1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"7 year old",1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"8 year old",1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"9 year old",1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":1500},1500,0,0,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[1,"11 year old",1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-1,"13 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-2,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-3,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1026},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":940.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":855},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":769.5},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":598.5},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":940.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":855},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":769.5},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":598.5},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":855},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":769.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":598.5},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":769.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":598.5},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":598.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":598.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":513},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":427.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":256.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":171},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":85.5},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":2526},2440.5,2355,2269.5,2184,2098.5,2013,1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0]
[null,"1 year old",2440.5,2355,2269.5,2184,2098.5,2013,1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0]
[null,"2 year old",2355,2269.5,2184,2098.5,2013,1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0]
[null,"3 year old",2269.5,2184,2098.5,2013,1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0,0]
[null,"4 year old",2184,2098.5,2013,1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",2098.5,2013,1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",2013,1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",1927.5,1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",1842,1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",1756.5,1671,1585.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",1671,1585.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",1585.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2440.5797101449275},2278.2328642442067,2124.0750718481927,1977.7381357619099,1838.8693964190168,1707.1311020798194,1582.199803856528,1463.765774606823,1351.5324507732691,1245.2158962812148,1144.5442876415743,1049.257419437414,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":20203.141913094893},{"$f":"SUM(D84:$V84)","v":17762.562202949968},{"$f":"SUM(E84:$V84)","v":15484.329338705764},{"$f":"SUM(F84:$V84)","v":13360.25426685757},{"$f":"SUM(G84:$V84)","v":11382.516131095661},{"$f":"SUM(H84:$V84)","v":9543.6467346766422}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2357.971014492754},2198.4176993628794,2046.9589705135768,1903.2298252936821,1766.8806906526131,1637.5767969915064,1514.9975767180613,1398.8360865503334,1288.7984526510572,1184.6033377090293,1085.9814291177236,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":18384.251880053216},{"$f":"SUM(D85:$V85)","v":16026.28086556046},{"$f":"SUM(E85:$V85)","v":13827.863166197581},{"$f":"SUM(F85:$V85)","v":11780.904195684008},{"$f":"SUM(G85:$V85)","v":9877.674370390323},{"$f":"SUM(H85:$V85)","v":8110.7936797377106}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2275.36231884058},2118.6025344815516,1969.8428691789609,1828.7215148254541,1694.8919848862092,1568.0224919031937,1447.7953495795948,1333.9063984938441,1226.0644545288453,1123.9907791368437,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":16587.200695855077},{"$f":"SUM(D86:$V86)","v":14311.838377014497},{"$f":"SUM(E86:$V86)","v":12193.235842532946},{"$f":"SUM(F86:$V86)","v":10223.392973353984},{"$f":"SUM(G86:$V86)","v":8394.6714585285299},{"$f":"SUM(H86:$V86)","v":6699.779473642322}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2192.753623188406},2038.7873696002243,1892.726767844345,1754.2132043572262,1622.9032791198053,1498.4681868148807,1380.5931224411283,1268.9767104373548,1163.3304564066332,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":14812.752720210005},{"$f":"SUM(D87:$V87)","v":12619.999097021599},{"$f":"SUM(E87:$V87)","v":10581.211727421374},{"$f":"SUM(F87:$V87)","v":8688.4849595770283},{"$f":"SUM(G87:$V87)","v":6934.2717552198028},{"$f":"SUM(H87:$V87)","v":5311.3684760999968}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2110.144927536232},1958.9722047188968,1815.6106665097291,1679.7048938889982,1550.9145733534015,1428.9138817265678,1313.3908953026619,1204.0470223808652,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":13061.699065417353},{"$f":"SUM(D88:$V88)","v":10951.554137881121},{"$f":"SUM(E88:$V88)","v":8992.5819331622224},{"$f":"SUM(F88:$V88)","v":7176.9712666524947},{"$f":"SUM(G88:$V88)","v":5497.2663727634963},{"$f":"SUM(H88:$V88)","v":3946.3517994100948}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2027.5362318840582},1879.1570398375693,1738.4945651751132,1605.1965834207704,1478.9258675869978,1359.359576638255,1246.1886681641952,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":11334.85853270696},{"$f":"SUM(D89:$V89)","v":9307.3223008228997},{"$f":"SUM(E89:$V89)","v":7428.1652609853318},{"$f":"SUM(F89:$V89)","v":5689.6706958102186},{"$f":"SUM(G89:$V89)","v":4084.4741123894482},{"$f":"SUM(H89:$V89)","v":2605.5482448024504}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1944.9275362318842},1799.3418749562418,1661.3784638404973,1530.6882729525423,1406.9371618205939,1289.8052715499421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":9633.0785813517014},{"$f":"SUM(D90:$V90)","v":7688.1510451198174},{"$f":"SUM(E90:$V90)","v":5888.8091701635749},{"$f":"SUM(F90:$V90)","v":4227.430706323079},{"$f":"SUM(G90:$V90)","v":2696.7424333705358},{"$f":"SUM(H90:$V90)","v":1289.8052715499421}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1862.3188405797102},1719.5267100749145,1584.2623625058814,1456.1799624843145,1334.94845605419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":7957.2363316990104},{"$f":"SUM(D91:$V91)","v":6094.9174911193004},{"$f":"SUM(E91:$V91)","v":4375.3907810443852},{"$f":"SUM(F91:$V91)","v":2791.1284185385048},{"$f":"SUM(G91:$V91)","v":1334.94845605419},{"$f":"SUM(H91:$V91)","v":0}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1779.7101449275365},1639.711545193587,1507.1462611712655,1381.6716520160865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":6308.2396033084751},{"$f":"SUM(D92:$V92)","v":4528.5294583809391},{"$f":"SUM(E92:$V92)","v":2888.8179131873521},{"$f":"SUM(F92:$V92)","v":1381.6716520160865},{"$f":"SUM(G92:$V92)","v":0},{"$f":"SUM(H92:$V92)","v":0}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1697.1014492753625},1559.8963803122595,1430.0301598366495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":4687.0279894242713},{"$f":"SUM(D93:$V93)","v":2989.9265401489092},{"$f":"SUM(E93:$V93)","v":1430.0301598366495},{"$f":"SUM(F93:$V93)","v":0},{"$f":"SUM(G93:$V93)","v":0},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1614.4927536231885},1480.0812154309319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":3094.5739690541204},{"$f":"SUM(D94:$V94)","v":1480.0812154309319},{"$f":"SUM(E94:$V94)","v":0},{"$f":"SUM(F94:$V94)","v":0},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1531.8840579710145},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":1531.8840579710145},{"$f":"SUM(D95:$V95)","v":0},{"$f":"SUM(E95:$V95)","v":0},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":0},{"$f":"SUM(D96:$V96)","v":0},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":0},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99)/equipment_lifetime","v":10632.995445012175},8646.7635609542031,6924.2029411030971,5443.3257612344141,4183.5470908176658,3125.6078066599293,"UEL12_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":2526},{"$f":"D66","v":2440.5},2355,2269.5,2184,2098.5,2013,1927.5,1842,1756.5,1671,1585.5,{"$f":"C107","v":2526},{"$f":"D107","v":2440.5},2355,2269.5,2184,2098.5,2013,1927.5,{"$f":"SUM(C107:V107)","v":42483}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-140.33333333333334,-135.58333333333334,-130.83333333333334,-126.08333333333333,-121.33333333333333,-116.58333333333333,-111.83333333333334,-107.08333333333334,{"$f":"SUM(C110:V110)","v":-989.66666666666686}]
[null,"Total",{"$f":"SUM(C107:C110)","v":20343.313387903312},{"$f":"SUM(D107:D110)","v":19905.216982567759},19467.120577232203,19029.024171896646,18590.92776656109,18152.831361225533,17714.73495588998,17276.638550554424,16838.542145218868,16400.445739883311,15962.349334547755,15524.252929212198,15971.823190543308,15538.476785207751,15105.130379872195,14671.783974536638,14238.437569201082,13805.091163865525,13371.744758529969,{"$f":"SUM(V107:V110)","v":12938.398353194414},{"$f":"SUM(C111:V111)","v":330846.28407764406}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":19655.375254012863},18581.733046342048,17558.227404994446,16582.695215287597,15653.062326449512,14767.340008366953,13923.621546239197,13120.078967862202,12354.95989846723,11626.584538229563,10933.342757747407,10273.69130696872,10212.450077998601,9599.3880065381672,9016.1106168502502,8461.3045535175606,7933.7112268021192,7432.1246105746459,6955.389126548951,6502.3976115024216]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":241143.58810130044}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":2526},{"$f":"D66","v":2440.5},2355,2269.5,2184,2098.5,2013,1927.5,1842,1756.5,1671,1585.5,{"$f":"C117","v":2526},{"$f":"D117","v":2440.5},2355,2269.5,2184,2098.5,2013,1927.5,{"$f":"SUM(C117:V117)","v":42483}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(O$106>equipment_lifetime,(-O117/equipment_capital_ins*$C$10),0)","v":-140.33333333333334},-135.58333333333334,-130.83333333333334,-126.08333333333333,-121.33333333333333,-116.58333333333333,-111.83333333333334,-107.08333333333334,{"$f":"SUM(C120:V120)","v":-989.66666666666686}]
[null,"Total",{"$f":"SUM(C117:C120)","v":16910.300258543859},{"$f":"SUM(D117:D120)","v":16648.502055876081},16386.703853208302,16124.905650540526,15863.107447872748,15601.30924520497,15339.511042537193,15077.712839869415,14815.914637201637,14554.116434533858,14292.31823186608,14030.520029198302,14654.38849319719,14397.340290529412,14140.292087861633,13883.243885193855,13626.195682526077,13369.147479858299,13112.09927719052,12855.051074522742,{"$f":"SUM(C121:V121)","v":295682.67999733269}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":16338.454356081025},15541.554814232381,14779.868010343303,14051.923701536334,13356.310814102459,12691.675123018744,12056.717020743861,11450.189371906976,10870.895450632292,10317.686957363641,9789.4621121710625,9285.1638216345382,9370.0768612930406,8894.4146599057349,8440.2076918591647,8006.5488223694701,7592.56773361865,7197.429472072753,6820.3330519470228,6460.510112681819]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":213311.98995951423}]

{"sheet":"Discounted cost_13years","index":19,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (13 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",13,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":13},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1384.6153846153845},1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1384.6153846153845},1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0]
[12,"1 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0]
[11,"2 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0]
[10,"3 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0]
[9,"4 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0]
[8,"5 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"6 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"7 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"8 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"9 year old",1384.6153846153845,1384.6153846153845,1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":1384.6153846153845},1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[2,"11 year old",1384.6153846153845,1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"12 year old",1384.6153846153845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"13 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-1,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-2,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1025.9999999999998},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":947.07692307692298},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":868.15384615384619},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":789.23076923076928},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":710.30769230769226},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":631.38461538461536},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":552.46153846153845},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":947.07692307692298},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":868.15384615384619},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":789.23076923076928},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":710.30769230769226},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":631.38461538461536},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":552.46153846153845},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":868.15384615384619},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":789.23076923076928},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":710.30769230769226},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":631.38461538461536},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":552.46153846153845},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":789.23076923076928},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":710.30769230769226},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":631.38461538461536},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":552.46153846153845},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":710.30769230769226},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":631.38461538461536},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":552.46153846153845},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":631.38461538461536},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":552.46153846153845},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":552.46153846153845},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":473.53846153846149},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":394.61538461538464},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":315.69230769230768},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":236.76923076923075},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":157.84615384615384},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":78.92307692307692},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":2410.6153846153843},2331.6923076923076,2252.7692307692305,2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0]
[null,"1 year old",2331.6923076923076,2252.7692307692305,2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0]
[null,"2 year old",2252.7692307692305,2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0]
[null,"3 year old",2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0]
[null,"4 year old",2094.9230769230767,2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",1621.3846153846152,1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",1542.4615384615383,1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",1463.5384615384614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2329.0969899665552},2176.6597191928008,2031.8687752456692,1894.3813349816658,1763.8690174019266,1640.0172989244297,1522.524951687687,1411.1035039969036,1305.4767220573672,1205.3801121723695,1110.5604426142384,1020.775284407201,935.7925702897785,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":20347.50672293859},{"$f":"SUM(D84:$V84)","v":18018.409732972035},{"$f":"SUM(E84:$V84)","v":15841.750013779234},{"$f":"SUM(F84:$V84)","v":13809.881238533566},{"$f":"SUM(G84:$V84)","v":11915.499903551901},{"$f":"SUM(H84:$V84)","v":10151.630886149975}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2252.8428093645484},2102.9841823792676,1960.6846817060241,1825.6044330109937,1697.4179043867848,1575.8133249967561,1460.4921266367949,1351.168407329375,1247.5684160984022,1149.4300581057366,1056.5024193614531,968.54531024992048,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":18649.054073626052},{"$f":"SUM(D85:$V85)","v":16396.211264261507},{"$f":"SUM(E85:$V85)","v":14293.22708188224},{"$f":"SUM(F85:$V85)","v":12332.542400176215},{"$f":"SUM(G85:$V85)","v":10506.937967165224},{"$f":"SUM(H85:$V85)","v":8809.5200627784398}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2176.5886287625417},2029.3086455657347,1889.5005881663783,1756.8275310403219,1630.9667913716426,1511.6093510690828,1398.4593015859027,1291.2333106618462,1189.6601101394374,1093.480004039104,1002.4443961086678,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":16970.078658510658},{"$f":"SUM(D86:$V86)","v":14793.490029748116},{"$f":"SUM(E86:$V86)","v":12764.181384182382},{"$f":"SUM(F86:$V86)","v":10874.680796016004},{"$f":"SUM(G86:$V86)","v":9117.8532649756835},{"$f":"SUM(H86:$V86)","v":7486.8864736040405}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2100.3344481605354},1955.6331087522015,1818.3164946267332,1688.0506290696499,1564.5156783565005,1447.4053771414092,1336.4264765350106,1231.2982139943176,1131.7518041804724,1037.5299499724711,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":15311.262180789301},{"$f":"SUM(D87:$V87)","v":13210.927732628767},{"$f":"SUM(E87:$V87)","v":11255.294623876565},{"$f":"SUM(F87:$V87)","v":9436.9781292498319},{"$f":"SUM(G87:$V87)","v":7748.9275001801816},{"$f":"SUM(H87:$V87)","v":6184.4118218236817}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2024.0802675585282},1881.9575719386685,1747.1324010870874,1619.2737270989778,1498.0645653413587,1383.2014032137358,1274.3936514841182,1171.3631173267888,1073.8434982215076,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":13673.310203270774},{"$f":"SUM(D88:$V88)","v":11649.229935712243},{"$f":"SUM(E88:$V88)","v":9767.2723637735744},{"$f":"SUM(F88:$V88)","v":8020.1399626864868},{"$f":"SUM(G88:$V88)","v":6400.8662355875085},{"$f":"SUM(H88:$V88)","v":4902.80167024615}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1947.826086956522},1808.2820351251353,1675.948307547442,1550.496825128306,1431.6134523262167,1318.9974292860625,1212.3608264332261,1111.4280206592603,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":12056.952983462172},{"$f":"SUM(D89:$V89)","v":10109.126896505648},{"$f":"SUM(E89:$V89)","v":8300.844861380514},{"$f":"SUM(F89:$V89)","v":6624.8965538330713},{"$f":"SUM(G89:$V89)","v":5074.3997287047659},{"$f":"SUM(H89:$V89)","v":3642.7862763785488}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1871.571906354515},1734.6064983116023,1604.7642140077967,1481.719923157634,1365.1623393110747,1254.7934553583891,1150.3280013823339,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":10462.946337883344},{"$f":"SUM(D90:$V90)","v":8591.3744315288313},{"$f":"SUM(E90:$V90)","v":6856.7679332172283},{"$f":"SUM(F90:$V90)","v":5252.0037192094323},{"$f":"SUM(G90:$V90)","v":3770.2837960517982},{"$f":"SUM(H90:$V90)","v":2405.1214567407233}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1795.3177257525083},1660.9309614980693,1533.5801204681511,1412.9430211869621,1298.7112262959326,1190.5894814307158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":8892.0725366323386},{"$f":"SUM(D91:$V91)","v":7096.754810879831},{"$f":"SUM(E91:$V91)","v":5435.8238493817616},{"$f":"SUM(F91:$V91)","v":3902.2437289136105},{"$f":"SUM(G91:$V91)","v":2489.3007077266484},{"$f":"SUM(H91:$V91)","v":1190.5894814307158}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1719.0635451505016},1587.2554246845361,1462.3960269285058,1344.1661192162901,1232.2601132807908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":7345.1412292606237},{"$f":"SUM(D92:$V92)","v":5626.0776841101233},{"$f":"SUM(E92:$V92)","v":4038.8222594255867},{"$f":"SUM(F92:$V92)","v":2576.4262324970809},{"$f":"SUM(G92:$V92)","v":1232.2601132807908},{"$f":"SUM(H92:$V92)","v":0}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1642.8093645484948},1513.5798878710032,1391.2119333888602,1275.3892172456183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":5822.9904030539765},{"$f":"SUM(D93:$V93)","v":4180.1810385054814},{"$f":"SUM(E93:$V93)","v":2666.6011506344785},{"$f":"SUM(F93:$V93)","v":1275.3892172456183},{"$f":"SUM(G93:$V93)","v":0},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1566.5551839464883},1439.9043510574702,1320.0278398492148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":4326.4873748531736},{"$f":"SUM(D94:$V94)","v":2759.9321909066848},{"$f":"SUM(E94:$V94)","v":1320.0278398492148},{"$f":"SUM(F94:$V94)","v":0},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1490.3010033444816},1366.2288142439372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":2856.5298175884191},{"$f":"SUM(D95:$V95)","v":1366.2288142439372},{"$f":"SUM(E95:$V95)","v":0},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1414.0468227424749},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":1414.0468227424749},{"$f":"SUM(D96:$V96)","v":0},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":0},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99)/equipment_lifetime","v":10625.259949585532},8753.6880432310154,7118.5087201063679,5700.3986137200709,4481.2560936326536,3444.1344714732527,"UEL13_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":2410.6153846153843},{"$f":"D66","v":2331.6923076923076},2252.7692307692305,2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,{"$f":"C107","v":2410.6153846153843},{"$f":"D107","v":2331.6923076923076},2252.7692307692305,2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,{"$f":"SUM(C107:V107)","v":40398.923076923078}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-133.92307692307691,-129.53846153846155,-125.15384615384615,-120.76923076923077,-116.38461538461536,-112,-107.6153846153846,{"$f":"SUM(C110:V110)","v":-845.38461538461536}]
[null,"Total",{"$f":"SUM(C107:C110)","v":20227.928772518699},{"$f":"SUM(D107:D110)","v":19796.409290260068},19364.889808001433,18933.370325742799,18501.850843484164,18070.331361225533,17638.811878966902,17207.292396708268,16775.772914449637,16344.253432191003,15912.73394993237,15481.214467673737,15049.694985415103,15510.252426233394,15083.117559359376,14655.982692485357,14228.847825611339,13801.712958737322,13374.578091863303,12947.443224989287,{"$f":"SUM(C111:V111)","v":328906.48920584918}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":19543.892533834492},18480.159901290644,17466.021108391924,16499.338414507351,15578.061947432419,14700.226205211564,13863.946694070357,13067.416697252282,12308.904169751329,11586.748754120717,10899.35891272007,10245.209171938508,9622.8374740998788,9581.9515115215763,9002.9713707966766,8452.1918607459138,7928.3677854301059,7430.3059162121917,6956.8629010050472,6506.9432554955829]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":239721.71658582866}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":2410.6153846153843},{"$f":"D66","v":2331.6923076923076},2252.7692307692305,2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,1858.153846153846,1779.2307692307691,1700.3076923076922,1621.3846153846152,1542.4615384615383,1463.5384615384614,{"$f":"C117","v":2410.6153846153843},{"$f":"D117","v":2331.6923076923076},2252.7692307692305,2173.8461538461538,2094.9230769230767,2016,1937.0769230769229,{"$f":"SUM(C117:V117)","v":40398.923076923078}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-133.92307692307691,-129.53846153846155,-125.15384615384615,-120.76923076923077,-116.38461538461536,-112,-107.6153846153846,{"$f":"SUM(C120:V120)","v":-845.38461538461536}]
[null,"Total",{"$f":"SUM(C117:C120)","v":16794.915643159242},{"$f":"SUM(D117:D120)","v":16539.694363568393},16284.473083977535,16029.25180438668,15774.030524795824,15518.80924520497,15263.587965614115,15008.366686023259,14753.145406432406,14497.92412684155,14242.702847250695,13987.481567659841,13732.260288068985,14369.115931555054,14118.279267348815,13867.442603142574,13616.605938936334,13365.769274730095,13114.932610523854,12864.095946317615,{"$f":"SUM(C121:V121)","v":293742.88512553787}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":16226.97163590265},15439.981669180979,14687.661713740783,13968.56690075609,13281.310435085368,12624.561319863355,11997.042168575019,11397.527101297053,10824.839721916389,10277.851173254796,9755.4782671437279,9256.6816866043264,8780.4642573943183,8876.9781648891458,8427.068445805593,7997.4361295978233,7587.2242922466367,7195.6107777102989,6821.806826403119,6465.0557566749812]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":211890.11844404248}]

{"sheet":"Discounted cost_14years","index":20,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (14 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",14,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":14},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1285.7142857142858},1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1285.7142857142858},1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0]
[13,"1 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0]
[12,"2 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0]
[11,"3 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0]
[10,"4 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0]
[9,"5 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0]
[8,"6 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"7 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"8 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"9 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":1285.7142857142858},1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[3,"11 year old",1285.7142857142858,1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"12 year old",1285.7142857142858,1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"13 year old",1285.7142857142858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[-1,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$V30)*finance_rate)","v":1026.0000000000002},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$V30)*finance_rate)","v":952.71428571428589},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$V30)*finance_rate)","v":879.42857142857167},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$V30)*finance_rate)","v":806.14285714285734},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$V30)*finance_rate)","v":732.85714285714312},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$V30)*finance_rate)","v":659.57142857142878},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$V30)*finance_rate)","v":586.28571428571445},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$V30)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$V30)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$V30)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$V30)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$V30)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$V30)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$V30)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U30:$V30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V30:$V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$V31)*finance_rate)","v":952.71428571428589},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$V31)*finance_rate)","v":879.42857142857167},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$V31)*finance_rate)","v":806.14285714285734},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$V31)*finance_rate)","v":732.85714285714312},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$V31)*finance_rate)","v":659.57142857142878},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$V31)*finance_rate)","v":586.28571428571445},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$V31)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$V31)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$V31)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$V31)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$V31)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$V31)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$V31)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U31:$V31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V31:$V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$V32)*finance_rate)","v":879.42857142857167},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$V32)*finance_rate)","v":806.14285714285734},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$V32)*finance_rate)","v":732.85714285714312},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$V32)*finance_rate)","v":659.57142857142878},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$V32)*finance_rate)","v":586.28571428571445},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$V32)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$V32)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$V32)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$V32)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$V32)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$V32)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$V32)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U32:$V32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V32:$V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$V33)*finance_rate)","v":806.14285714285734},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$V33)*finance_rate)","v":732.85714285714312},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$V33)*finance_rate)","v":659.57142857142878},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$V33)*finance_rate)","v":586.28571428571445},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$V33)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$V33)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$V33)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$V33)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$V33)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$V33)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$V33)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U33:$V33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V33:$V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$V34)*finance_rate)","v":732.85714285714312},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$V34)*finance_rate)","v":659.57142857142878},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$V34)*finance_rate)","v":586.28571428571445},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$V34)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$V34)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$V34)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$V34)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$V34)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$V34)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$V34)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U34:$V34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V34:$V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$V35)*finance_rate)","v":659.57142857142878},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$V35)*finance_rate)","v":586.28571428571445},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$V35)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$V35)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$V35)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$V35)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$V35)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$V35)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$V35)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U35:$V35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V35:$V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$V36)*finance_rate)","v":586.28571428571445},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$V36)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$V36)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$V36)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$V36)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$V36)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$V36)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$V36)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U36:$V36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V36:$V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$V37)*finance_rate)","v":513.00000000000011},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$V37)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$V37)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$V37)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$V37)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$V37)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$V37)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U37:$V37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V37:$V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$V38)*finance_rate)","v":439.71428571428578},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$V38)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$V38)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$V38)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$V38)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$V38)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U38:$V38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V38:$V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$V39)*finance_rate)","v":366.4285714285715},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$V39)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$V39)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$V39)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$V39)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U39:$V39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V39:$V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$V40)*finance_rate)","v":293.14285714285717},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$V40)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$V40)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$V40)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U40:$V40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V40:$V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$V41)*finance_rate)","v":219.85714285714289},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$V41)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$V41)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U41:$V41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V41:$V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$V42)*finance_rate)","v":146.57142857142858},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$V42)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U42:$V42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V42:$V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$V43)*finance_rate)","v":73.285714285714292},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U43:$V43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V43:$V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U44:$V44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V44:$V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM(R45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM(S45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM(T45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM(U45:$V45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM(V45:$V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":2311.7142857142862},2238.4285714285716,2165.1428571428573,2091.8571428571431,2018.5714285714289,1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0]
[null,"1 year old",2238.4285714285716,2165.1428571428573,2091.8571428571431,2018.5714285714289,1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0]
[null,"2 year old",2165.1428571428573,2091.8571428571431,2018.5714285714289,1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0]
[null,"3 year old",2091.8571428571431,2018.5714285714289,1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0]
[null,"4 year old",2018.5714285714289,1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0]
[null,"5 year old",1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",1505.5714285714287,1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",1432.2857142857144,1359,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R42+R60","v":0},0,0,0,0]
[null,"13 year old",{"$f":"C43+C61","v":1359},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2233.5403726708082},2089.5970234344527,1952.8348067292211,1822.9326485985996,1699.5829782444212,1582.4911819340959,1471.3750784001095,1365.9644149026874,1266.0003831580229,1171.2351543647881,1081.4314325908078,996.36202580987583,915.80943390570178,839.5654529859986,0,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":20488.722387729595},{"$f":"SUM(D84:$V84)","v":18255.182015058785},{"$f":"SUM(E84:$V84)","v":16165.584991624331},{"$f":"SUM(F84:$V84)","v":14212.750184895109},{"$f":"SUM(G84:$V84)","v":12389.817536296508},{"$f":"SUM(H84:$V84)","v":10690.234558052089}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2162.7329192546586},2021.1840249647437,1886.7352912995505,1759.0683824829757,1637.8783733017895,1522.8732061441135,1413.7731694242809,1310.3103965685536,1212.2283847675556,1119.2815327314861,1031.2346967132214,947.86276409240111,868.95024384050873,0,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":18894.113385585835},{"$f":"SUM(D85:$V85)","v":16731.380466331178},{"$f":"SUM(E85:$V85)","v":14710.196441366435},{"$f":"SUM(F85:$V85)","v":12823.461150066885},{"$f":"SUM(G85:$V85)","v":11064.39276758391},{"$f":"SUM(H85:$V85)","v":9426.5143942821196}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2091.9254658385098},1952.7710264950344,1820.6357758698798,1695.2041163673518,1576.1737683591575,1463.2552303541308,1356.1712604484526,1254.6563782344199,1158.4563863770879,1067.3279110981841,981.0379608356352,899.36350237492627,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":17316.978782652772},{"$f":"SUM(D86:$V86)","v":15225.053316814261},{"$f":"SUM(E86:$V86)","v":13272.282290319225},{"$f":"SUM(F86:$V86)","v":11451.646514449345},{"$f":"SUM(G86:$V86)","v":9756.4423980819956},{"$f":"SUM(H86:$V86)","v":8180.2686297228374}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2021.1180124223606},1884.3580280253252,1754.5362604402089,1631.3398502517277,1514.4691634165256,1403.6372545641484,1298.5693514726242,1199.0023599002859,1104.6843879866205,1015.3742894648824,930.84122495804877,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":15757.930182902757},{"$f":"SUM(D87:$V87)","v":13736.812170480398},{"$f":"SUM(E87:$V87)","v":11852.454142455072},{"$f":"SUM(F87:$V87)","v":10097.917882014863},{"$f":"SUM(G87:$V87)","v":8466.5780317631361},{"$f":"SUM(H87:$V87)","v":6952.1088683466096}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1950.3105590062116},1815.9450295556162,1688.4367450105381,1567.4755841361036,1452.7645584738937,1344.019278774166,1240.9674424967957,1143.3483415661522,1050.9123895961532,963.42066783158043,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":14217.60059644721},{"$f":"SUM(D88:$V88)","v":12267.290037441},{"$f":"SUM(E88:$V88)","v":10451.345007885382},{"$f":"SUM(F88:$V88)","v":8762.9082628748438},{"$f":"SUM(G88:$V88)","v":7195.4326787387408},{"$f":"SUM(H88:$V88)","v":5742.6681202648469}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1879.5031055900627},1747.5320310859067,1622.3372295808672,1503.6113180204798,1391.059953531262,1284.4013029841835,1183.3655335209671,1087.6943232320184,997.14039120568566,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":12696.645188751434},{"$f":"SUM(D89:$V89)","v":10817.14208316137},{"$f":"SUM(E89:$V89)","v":9069.6100520754626},{"$f":"SUM(F89:$V89)","v":7447.2728224945959},{"$f":"SUM(G89:$V89)","v":5943.6615044741166},{"$f":"SUM(H89:$V89)","v":4552.6015509428544}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1808.6956521739135},1679.1190326161973,1556.2377141511965,1439.7470519048559,1329.35534858863,1224.7833271942011,1125.7636245451388,1032.0403048978844,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":11195.742056072018},{"$f":"SUM(D90:$V90)","v":9387.0464038981027},{"$f":"SUM(E90:$V90)","v":7707.9273712819067},{"$f":"SUM(F90:$V90)","v":6151.6896571307097},{"$f":"SUM(G90:$V90)","v":4711.9426052258541},{"$f":"SUM(H90:$V90)","v":3382.5872566372245}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1737.8881987577643},1610.706034146488,1490.1381987215257,1375.8827857892318,1267.6507436459981,1165.1653514042187,1068.1617155693102,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":9715.5930280345383},{"$f":"SUM(D91:$V91)","v":7977.7048292767731},{"$f":"SUM(E91:$V91)","v":6366.9987951302837},{"$f":"SUM(F91:$V91)","v":4876.8605964087583},{"$f":"SUM(G91:$V91)","v":3500.9778106195272},{"$f":"SUM(H91:$V91)","v":2233.3270669735289}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1667.0807453416151},1542.293035676779,1424.0386832918548,1312.0185196736079,1205.9461387033664,1105.547375614236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":8256.9244983014596},{"$f":"SUM(D92:$V92)","v":6589.843752959845},{"$f":"SUM(E92:$V92)","v":5047.5507172830658},{"$f":"SUM(F92:$V92)","v":3623.5120339912105},{"$f":"SUM(G92:$V92)","v":2311.4935143176026},{"$f":"SUM(H92:$V92)","v":1105.547375614236}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1596.2732919254661},1473.8800372070696,1357.9391678621841,1248.154253557984,1144.2415337607345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":6820.4882843134383},{"$f":"SUM(D93:$V93)","v":5224.2149923879724},{"$f":"SUM(E93:$V93)","v":3750.3349551809024},{"$f":"SUM(F93:$V93)","v":2392.3957873187182},{"$f":"SUM(G93:$V93)","v":1144.2415337607345},{"$f":"SUM(H93:$V93)","v":0}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1525.4658385093169},1405.4670387373603,1291.8396524325133,1184.2899874423599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":5407.0625171215506},{"$f":"SUM(D94:$V94)","v":3881.5966786122335},{"$f":"SUM(E94:$V94)","v":2476.1296398748732},{"$f":"SUM(F94:$V94)","v":1184.2899874423599},{"$f":"SUM(G94:$V94)","v":0},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1454.6583850931679},1337.0540402676511,1225.7401370028424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":4017.4525623636614},{"$f":"SUM(D95:$V95)","v":2562.7941772704935},{"$f":"SUM(E95:$V95)","v":1225.7401370028424},{"$f":"SUM(F95:$V95)","v":0},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1383.8509316770189},1268.6410417979419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":2652.491973474961},{"$f":"SUM(D96:$V96)","v":1268.6410417979419},{"$f":"SUM(E96:$V96)","v":0},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1313.0434782608697},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":1313.0434782608697},{"$f":"SUM(D97:$V97)","v":0},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":0},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X99)/equipment_lifetime","v":10625.056351572293},8851.7644261064524,7292.5824672485569,5930.3360627919565,4748.9271700615809,3733.2755586311678,"UEL14_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":2311.7142857142862},{"$f":"D66","v":2238.4285714285716},2165.1428571428573,2091.8571428571431,2018.5714285714289,1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,{"$f":"C107","v":2311.7142857142862},{"$f":"D107","v":2238.4285714285716},2165.1428571428573,2091.8571428571431,2018.5714285714289,1945.2857142857147,{"$f":"SUM(C107:V107)","v":38466.000000000007}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-128.42857142857144,-124.35714285714286,-120.28571428571431,-116.21428571428572,-112.14285714285715,-108.0714285714286,{"$f":"SUM(C110:V110)","v":-709.5}]
[null,"Total",{"$f":"SUM(C107:C110)","v":20129.027673617602},{"$f":"SUM(D107:D110)","v":19703.145553996332},19277.263434375061,18851.381314753788,18425.499195132521,17999.617075511247,17573.73495588998,17147.852836268707,16721.97071664744,16296.088597026168,15870.206477404898,15444.324357783627,15018.442238162355,14592.560118541085,15064.249427491244,14642.438736441401,14220.628045391561,13798.817354341718,13377.006663291875,12955.195972242034,{"$f":"SUM(C111:V111)","v":327109.45074431074}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":19448.335916538748},18393.097205532296,17386.987139875477,16427.889728124283,15513.775908274918,14642.700088221229,13812.79682078278,13022.277608158065,12269.427830851984,11552.603796313137,10870.229902696641,10220.795913341182,9602.8543377158021,9015.0179147522922,8991.7091598936131,8444.3809812273594,7923.7876928255237,7428.7470353300878,6958.1261362531295,6510.8395217754351]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":238436.38063848397}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":2311.7142857142862},{"$f":"D66","v":2238.4285714285716},2165.1428571428573,2091.8571428571431,2018.5714285714289,1945.2857142857147,1872.0000000000002,1798.7142857142858,1725.4285714285716,1652.1428571428573,1578.8571428571429,1505.5714285714287,1432.2857142857144,1359,{"$f":"C117","v":2311.7142857142862},{"$f":"D117","v":2238.4285714285716},2165.1428571428573,2091.8571428571431,{"$f":"G117","v":2018.5714285714289},{"$f":"H117","v":1945.2857142857147},{"$f":"SUM(C117:V117)","v":38466.000000000007}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-128.42857142857144,-124.35714285714286,-120.28571428571431,-116.21428571428572,-112.14285714285715,-108.0714285714286,{"$f":"SUM(C120:V120)","v":-709.5}]
[null,"Total",{"$f":"SUM(C117:C120)","v":16696.014544258149},{"$f":"SUM(D117:D120)","v":16446.430627304653},16196.846710351161,15947.262793397669,15697.678876444177,15448.094959490685,15198.511042537193,14948.927125583699,14699.343208630209,14449.759291676715,14200.175374723223,13950.591457769729,13701.007540816237,13451.423623862745,14099.411135480683,13853.898647098618,13608.386158716556,13362.873670334489,13117.361181952427,12871.848693570362,{"$f":"SUM(C121:V121)","v":291945.84666399931}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":16131.415018606909},15352.918973422627,14608.627745224334,13897.118214373024,13217.024395927863,12567.035202873021,11945.892295287442,11352.388012202839,10785.363383017046,10243.706215447215,9726.3492571202969,9232.2684280069989,8760.4811210102416,8310.0445681198598,8415.8062349025295,7989.6252500792689,7582.6441996420544,7194.0518968281931,6823.0700616512013,6468.9520229548325]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":210604.78249669779}]

{"sheet":"Discounted cost_15years","index":21,"n_rows":124,"n_cols":30,"rows_kept":124,"cut":false,"hidden":false,"merged":[[13,2,13,21],[106,0,111,0],[116,0,121,0]]}
["Discounted Cost (15 year lifetime)",null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,"Finance rate",{"$f":"finance_rate_Input","v":5.7000000000000002E-2},"finance_rate"]
[null,"Discount rate",{"$f":"discount_rate_input","v":3.5000000000000003E-2},"discount_rate"]
[]
[null,"Capital cost (including installation)",{"$f":"'Cost calculations'!I33","v":18000},"equipment_capital_ins"]
[null,"Capital cost - rural site",{"$f":"'Cost calculations'!C24","v":123718.03695984429},"rural_site_capital"]
[null,"Capital cost - urban site",{"$f":"'Cost calculations'!C25","v":61859.018479922146},"urban_site_capital"]
[null,"Deployment cost",{"$f":"'Spectrum cost inputs'!$D$10","v":1000},"deployment_capital"]
[]
[null,"Lifetime of new equipment",15,"equipment_lifetime"]
[]
[null,null,"Years"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Discount factor (STPR)",{"$f":"1/(1+$C5)^(C$15)","v":0.96618357487922713},0.93351070036640305,0.90194270566802237,0.87144222769857238,0.84197316685852419,0.81350064430775282,0.78599096068381913,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912896,0.63940415293635666,0.61778179027667302,0.59689061862480497,0.57670591171478747,0.55720377943457733,0.53836113955031628,0.52015569038677911,0.50256588443167061]
[]
[]
[]
[null,"Cost of retiring equipment early"]
[null,"Estimating the capital cost that firms need to write off "]
[null,"Including the installation cost as part of capex for this calculation"]
[]
[null,null,"Year"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,"Cost (Straight line depreciation)"]
[]
["Remaining lifetime","Depreciation"]
[{"$f":"equipment_lifetime_15-LEFT(B30,2)","v":15},"0 year old",{"$f":"IF(C$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"IF(M$25<=$A30,equipment_capital_ins/equipment_lifetime,0)","v":1200},1200,1200,1200,1200,0,0,0,0,0]
[14,"1 year old",1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0]
[13,"2 year old",1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0]
[12,"3 year old",1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0]
[11,"4 year old",1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0]
[10,"5 year old",1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0]
[9,"6 year old",1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0]
[8,"7 year old",1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"8 year old",1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"9 year old",1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"10 year old",{"$f":"IF(C$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":1200},1200,1200,1200,1200,0,0,0,0,0,{"$f":"IF(M$25<=$A40,equipment_capital_ins/equipment_lifetime,0)","v":0},0,0,0,0,0,0,0,0,0]
[4,"11 year old",1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"12 year old",1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"13 year old",1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"14 year old",1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"15 year old",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing cost"]
[null,"0 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C30:$Q30)*finance_rate)","v":1026},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D30:$Q30)*finance_rate)","v":957.6},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E30:$Q30)*finance_rate)","v":889.2},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F30:$Q30)*finance_rate)","v":820.80000000000007},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G30:$Q30)*finance_rate)","v":752.4},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H30:$Q30)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I30:$Q30)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J30:$Q30)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K30:$Q30)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L30:$Q30)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M30:$Q30)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N30:$Q30)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O30:$Q30)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P30:$Q30)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q30:$Q30)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q30:R30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q30:S30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q30:T30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q30:U30)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q30:V30)*finance_rate)","v":0}]
[null,"1 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C31:$Q31)*finance_rate)","v":957.6},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D31:$Q31)*finance_rate)","v":889.2},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E31:$Q31)*finance_rate)","v":820.80000000000007},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F31:$Q31)*finance_rate)","v":752.4},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G31:$Q31)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H31:$Q31)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I31:$Q31)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J31:$Q31)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K31:$Q31)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L31:$Q31)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M31:$Q31)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N31:$Q31)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O31:$Q31)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P31:$Q31)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q31:$Q31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q31:R31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q31:S31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q31:T31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q31:U31)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q31:V31)*finance_rate)","v":0}]
[null,"2 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C32:$Q32)*finance_rate)","v":889.2},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D32:$Q32)*finance_rate)","v":820.80000000000007},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E32:$Q32)*finance_rate)","v":752.4},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F32:$Q32)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G32:$Q32)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H32:$Q32)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I32:$Q32)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J32:$Q32)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K32:$Q32)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L32:$Q32)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M32:$Q32)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N32:$Q32)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O32:$Q32)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P32:$Q32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q32:$Q32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q32:R32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q32:S32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q32:T32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q32:U32)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q32:V32)*finance_rate)","v":0}]
[null,"3 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C33:$Q33)*finance_rate)","v":820.80000000000007},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D33:$Q33)*finance_rate)","v":752.4},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E33:$Q33)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F33:$Q33)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G33:$Q33)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H33:$Q33)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I33:$Q33)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J33:$Q33)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K33:$Q33)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L33:$Q33)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M33:$Q33)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N33:$Q33)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O33:$Q33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P33:$Q33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q33:$Q33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q33:R33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q33:S33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q33:T33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q33:U33)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q33:V33)*finance_rate)","v":0}]
[null,"4 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C34:$Q34)*finance_rate)","v":752.4},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D34:$Q34)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E34:$Q34)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F34:$Q34)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G34:$Q34)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H34:$Q34)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I34:$Q34)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J34:$Q34)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K34:$Q34)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L34:$Q34)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M34:$Q34)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N34:$Q34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O34:$Q34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P34:$Q34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q34:$Q34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q34:R34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q34:S34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q34:T34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q34:U34)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q34:V34)*finance_rate)","v":0}]
[null,"5 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C35:$Q35)*finance_rate)","v":684},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D35:$Q35)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E35:$Q35)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F35:$Q35)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G35:$Q35)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H35:$Q35)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I35:$Q35)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J35:$Q35)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K35:$Q35)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L35:$Q35)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M35:$Q35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N35:$Q35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O35:$Q35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P35:$Q35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q35:$Q35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q35:R35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q35:S35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q35:T35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q35:U35)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q35:V35)*finance_rate)","v":0}]
[null,"6 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C36:$Q36)*finance_rate)","v":615.6},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D36:$Q36)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E36:$Q36)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F36:$Q36)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G36:$Q36)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H36:$Q36)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I36:$Q36)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J36:$Q36)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K36:$Q36)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L36:$Q36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M36:$Q36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N36:$Q36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O36:$Q36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P36:$Q36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q36:$Q36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q36:R36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q36:S36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q36:T36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q36:U36)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q36:V36)*finance_rate)","v":0}]
[null,"7 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C37:$Q37)*finance_rate)","v":547.20000000000005},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D37:$Q37)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E37:$Q37)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F37:$Q37)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G37:$Q37)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H37:$Q37)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I37:$Q37)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J37:$Q37)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K37:$Q37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L37:$Q37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M37:$Q37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N37:$Q37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O37:$Q37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P37:$Q37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q37:$Q37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q37:R37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q37:S37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q37:T37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q37:U37)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q37:V37)*finance_rate)","v":0}]
[null,"8 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C38:$Q38)*finance_rate)","v":478.8},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D38:$Q38)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E38:$Q38)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F38:$Q38)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G38:$Q38)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H38:$Q38)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I38:$Q38)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q38:$Q38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q38:R38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q38:S38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q38:T38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q38:U38)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q38:V38)*finance_rate)","v":0}]
[null,"9 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C39:$Q39)*finance_rate)","v":410.40000000000003},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D39:$Q39)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E39:$Q39)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F39:$Q39)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G39:$Q39)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H39:$Q39)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q39:$Q39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q39:R39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q39:S39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q39:T39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q39:U39)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q39:V39)*finance_rate)","v":0}]
[null,"10 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C40:$Q40)*finance_rate)","v":342},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D40:$Q40)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E40:$Q40)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F40:$Q40)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G40:$Q40)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q40:$Q40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q40:R40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q40:S40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q40:T40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q40:U40)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q40:V40)*finance_rate)","v":0}]
[null,"11 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C41:$Q41)*finance_rate)","v":273.60000000000002},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D41:$Q41)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E41:$Q41)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F41:$Q41)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q41:$Q41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q41:R41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q41:S41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q41:T41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q41:U41)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q41:V41)*finance_rate)","v":0}]
[null,"12 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C42:$Q42)*finance_rate)","v":205.20000000000002},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D42:$Q42)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E42:$Q42)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q42:$Q42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q42:R42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q42:S42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q42:T42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q42:U42)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q42:V42)*finance_rate)","v":0}]
[null,"13 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C43:$Q43)*finance_rate)","v":136.80000000000001},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D43:$Q43)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q43:$Q43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q43:R43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q43:S43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q43:T43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q43:U43)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q43:V43)*finance_rate)","v":0}]
[null,"14 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C44:$Q44)*finance_rate)","v":68.400000000000006},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q44:$Q44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q44:R44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q44:S44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q44:T44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q44:U44)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q44:V44)*finance_rate)","v":0}]
[null,"15 year old",{"$f":"IF(equipment_lifetime<C$25,0,SUM(C45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<D$25,0,SUM(D45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<E$25,0,SUM(E45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<F$25,0,SUM(F45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<G$25,0,SUM(G45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<H$25,0,SUM(H45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<I$25,0,SUM(I45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<J$25,0,SUM(J45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<K$25,0,SUM(K45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<L$25,0,SUM(L45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<M$25,0,SUM(M45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<N$25,0,SUM(N45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<O$25,0,SUM(O45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<P$25,0,SUM(P45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<Q$25,0,SUM(Q45:$Q45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<R$25,0,SUM($Q45:R45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<S$25,0,SUM($Q45:S45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<T$25,0,SUM($Q45:T45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<U$25,0,SUM($Q45:U45)*finance_rate)","v":0},{"$f":"IF(equipment_lifetime<V$25,0,SUM($Q45:V45)*finance_rate)","v":0}]
[]
[null,"Depreciaton + financing cost"]
[null,"0 year old",{"$f":"C30+C48","v":2226},2157.6,2089.1999999999998,2020.8000000000002,1952.4,1884,1815.6,1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,{"$f":"S30+S48","v":0},0,0,0]
[null,"1 year old",2157.6,{"$f":"D31+D49","v":2089.1999999999998},2020.8000000000002,1952.4,1884,1815.6,1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0]
[null,"2 year old",2089.1999999999998,{"$f":"D32+D50","v":2020.8000000000002},1952.4,1884,1815.6,1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0]
[null,"3 year old",2020.8000000000002,{"$f":"D33+D51","v":1952.4},1884,1815.6,1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0]
[null,"4 year old",1952.4,{"$f":"D34+D52","v":1884},1815.6,1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0]
[null,"5 year old",1884,{"$f":"D35+D53","v":1815.6},1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0,0]
[null,"6 year old",1815.6,{"$f":"D36+D54","v":1747.2},1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 year old",1747.2,{"$f":"D37+D55","v":1678.8},1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8 year old",1678.8,{"$f":"D38+D56","v":1610.4},1542,1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9 year old",1610.4,{"$f":"D39+D57","v":1542},1473.6,1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 year old",1542,{"$f":"D40+D58","v":1473.6},1405.2,1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11 year old",1473.6,{"$f":"D41+D59","v":1405.2},1336.8,1268.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12 year old",1405.2,{"$f":"D42+D60","v":1336.8},1268.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13 year old",1336.8,{"$f":"D43+D61","v":1268.4000000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14 year old",1268.4000000000001,{"$f":"D44+D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 year old",0,{"$f":"D45+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years utilisation >>",{"$f":"Revo_utilisation_years","v":0},1,2,3,4,5]
[null,"0 year old",{"$f":"C66*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2150.7246376811595},2014.1426871105512,1884.3387006816322,1761.0104537332752,1643.8684109745827,1532.6352138758064,1427.0451882175419,1326.843871021033,1231.7875561119242,1141.6428575982172,1056.1862905705011,975.2038683588604,898.49071570616843,825.85069724185644,757.0960606637027,0,0,0,0,0,null,{"$f":"SUM(C84:$V84)","v":20626.867209546814},{"$f":"SUM(D84:$V84)","v":18476.142571865654},{"$f":"SUM(E84:$V84)","v":16461.9998847551},{"$f":"SUM(F84:$V84)","v":14577.661184073469},{"$f":"SUM(G84:$V84)","v":12816.650730340192},{"$f":"SUM(H84:$V84)","v":11172.782319365611}]
[null,"1 year old",{"$f":"C67*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2084.6376811594205},1950.290555205489,1822.6458196139397,1701.4038053586928,1586.2774463614596,1476.9917698051559,1373.2834065067689,1274.9001205758414,1181.6003576141547,1093.1528107404688,1009.3360037514205,929.93789075588404,854.75547164532156,783.59442278693211,0,0,0,0,0,0,null,{"$f":"SUM(C85:$V85)","v":19122.807561880953},{"$f":"SUM(D85:$V85)","v":17038.169880721529},{"$f":"SUM(E85:$V85)","v":15087.879325516038},{"$f":"SUM(F85:$V85)","v":13265.233505902099},{"$f":"SUM(G85:$V85)","v":11563.829700543407},{"$f":"SUM(H85:$V85)","v":9977.5522541819482}]
[null,"2 year old",{"$f":"C68*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":2018.5507246376812},1886.4384233004275,1760.952938546247,1641.7971569841104,1528.6864817483365,1421.3483257345058,1319.5216247959954,1222.9563701306499,1131.413159116385,1044.6627638827201,962.48571693233998,884.67191315290756,811.02022758447481,0,0,0,0,0,0,0,null,{"$f":"SUM(C86:$V86)","v":17634.505826546781},{"$f":"SUM(D86:$V86)","v":15615.955101909103},{"$f":"SUM(E86:$V86)","v":13729.516678608672},{"$f":"SUM(F86:$V86)","v":11968.563740062425},{"$f":"SUM(G86:$V86)","v":10326.766583078315},{"$f":"SUM(H86:$V86)","v":8798.0801013299788}]
[null,"3 year old",{"$f":"C69*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1952.4637681159425},1822.5862913953654,1699.2600574785542,1582.190508609528,1471.0955171352134,1365.7048816638553,1265.7598430852224,1171.0126196854583,1081.2259606186153,996.17271702497192,915.63543011325942,839.4059355499312,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C87:$V87)","v":16162.513530475921},{"$f":"SUM(D87:$V87)","v":14210.049762359977},{"$f":"SUM(E87:$V87)","v":12387.463470964609},{"$f":"SUM(F87:$V87)","v":10688.203413486055},{"$f":"SUM(G87:$V87)","v":9106.0129048765266},{"$f":"SUM(H87:$V87)","v":7634.9173877413132}]
[null,"4 year old",{"$f":"C70*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1886.3768115942032},1758.7341594903032,1637.5671764108613,1522.5838602349456,1413.5045525220903,1310.0614375932053,1211.9980613744492,1119.0688692402668,1031.0387621208458,947.68267016722336,868.78514329417885,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C88:$V88)","v":14707.401504042573},{"$f":"SUM(D88:$V88)","v":12821.024692448373},{"$f":"SUM(E88:$V88)","v":11062.290532958068},{"$f":"SUM(F88:$V88)","v":9424.7233565472052},{"$f":"SUM(G88:$V88)","v":7902.1394963122593},{"$f":"SUM(H88:$V88)","v":6488.6349437901699}]
[null,"5 year old",{"$f":"C71*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1820.289855072464},1694.8820275852413,1575.8742953431688,1462.9772118603632,1355.9135879089674,1254.4179935225548,1158.2362796636758,1067.1251187950754,980.85156362307612,899.19262330947504,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C89:$V89)","v":13269.760556684061},{"$f":"SUM(D89:$V89)","v":11449.470701611597},{"$f":"SUM(E89:$V89)","v":9754.5886740263559},{"$f":"SUM(F89:$V89)","v":8178.7143786831875},{"$f":"SUM(G89:$V89)","v":6715.7371668228243},{"$f":"SUM(H89:$V89)","v":5359.8235789138562}]
[null,"6 year old",{"$f":"C72*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1754.2028985507247},1631.0298956801794,1514.1814142754758,1403.3705634857811,1298.3226232958443,1198.7745494519045,1104.4744979529028,1015.1813683498838,930.66436512530663,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C90:$V90)","v":11850.202176168003},{"$f":"SUM(D90:$V90)","v":10095.999277617278},{"$f":"SUM(E90:$V90)","v":8464.9693819370987},{"$f":"SUM(F90:$V90)","v":6950.787967661623},{"$f":"SUM(G90:$V90)","v":5547.4174041758415},{"$f":"SUM(H90:$V90)","v":4249.0947808799974}]
[null,"7 year old",{"$f":"C73*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1688.1159420289857},1567.1777637751175,1452.4885332077833,1343.7639151111987,1240.7316586827212,1143.1311053812542,1050.7127162421293,963.23761790469223,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C91:$V91)","v":10449.359252333883},{"$f":"SUM(D91:$V91)","v":8761.2433103048952},{"$f":"SUM(E91:$V91)","v":7194.0655465297787},{"$f":"SUM(F91:$V91)","v":5741.5770133219958},{"$f":"SUM(G91:$V91)","v":4397.8130982107969},{"$f":"SUM(H91:$V91)","v":3157.0814395280759}]
[null,"8 year old",{"$f":"C74*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1622.0289855072465},1503.3256318700555,1390.7956521400904,1284.1572667366163,1183.1406940695983,1087.4876613106039,996.95093453135621,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C92:$V92)","v":9067.886826165568},{"$f":"SUM(D92:$V92)","v":7445.8578406583219},{"$f":"SUM(E92:$V92)","v":5942.5322087882651},{"$f":"SUM(F92:$V92)","v":4551.7365566481749},{"$f":"SUM(G92:$V92)","v":3267.5792899115586},{"$f":"SUM(H92:$V92)","v":2084.4385958419603}]
[null,"9 year old",{"$f":"C75*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1555.9420289855075},1439.4734999649936,1329.1027710723977,1224.5506183620339,1125.549729456475,1031.8442172399537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C93:$V93)","v":7706.4628650813611},{"$f":"SUM(D93:$V93)","v":6150.5208360958532},{"$f":"SUM(E93:$V93)","v":4711.0473361308605},{"$f":"SUM(F93:$V93)","v":3381.9445650584626},{"$f":"SUM(G93:$V93)","v":2157.3939466964284},{"$f":"SUM(H93:$V93)","v":1031.8442172399537}]
[null,"10 year old",{"$f":"C76*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1489.8550724637682},1375.6213680599315,1267.4098900047052,1164.9439699874515,1067.9587648433521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C94:$V94)","v":6365.7890653592076},{"$f":"SUM(D94:$V94)","v":4875.9339928954405},{"$f":"SUM(E94:$V94)","v":3500.3126248355088},{"$f":"SUM(F94:$V94)","v":2232.9027348308036},{"$f":"SUM(G94:$V94)","v":1067.9587648433521},{"$f":"SUM(H94:$V94)","v":0}]
[null,"11 year old",{"$f":"C77*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1423.768115942029},1311.7692361548695,1205.7170089370122,1105.3373216128693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C95:$V95)","v":5046.5916826467801},{"$f":"SUM(D95:$V95)","v":3622.8235667047511},{"$f":"SUM(E95:$V95)","v":2311.0543305498813},{"$f":"SUM(F95:$V95)","v":1105.3373216128693},{"$f":"SUM(G95:$V95)","v":0},{"$f":"SUM(H95:$V95)","v":0}]
[null,"12 year old",{"$f":"C78*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1357.68115942029},1247.9171042498076,1144.0241278693197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C96:$V96)","v":3749.6223915394171},{"$f":"SUM(D96:$V96)","v":2391.9412321191276},{"$f":"SUM(E96:$V96)","v":1144.0241278693197},{"$f":"SUM(F96:$V96)","v":0},{"$f":"SUM(G96:$V96)","v":0},{"$f":"SUM(H96:$V96)","v":0}]
[null,"13 year old",{"$f":"C79*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1291.5942028985507},1184.0649723447457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C97:$V97)","v":2475.6591752432964},{"$f":"SUM(D97:$V97)","v":1184.0649723447457},{"$f":"SUM(E97:$V97)","v":0},{"$f":"SUM(F97:$V97)","v":0},{"$f":"SUM(G97:$V97)","v":0},{"$f":"SUM(H97:$V97)","v":0}]
[null,"14 year old",{"$f":"C80*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":1225.5072463768117},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C98:$V98)","v":1225.5072463768117},{"$f":"SUM(D98:$V98)","v":0},{"$f":"SUM(E98:$V98)","v":0},{"$f":"SUM(F98:$V98)","v":0},{"$f":"SUM(G98:$V98)","v":0},{"$f":"SUM(H98:$V98)","v":0}]
[null,"15 year old",{"$f":"C81*INDEX($C$16:$V$16, 1, MATCH(C$25,$C$15:$V$15,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C99:$V99)","v":0},{"$f":"SUM(D99:$V99)","v":0},{"$f":"SUM(E99:$V99)","v":0},{"$f":"SUM(F99:$V99)","v":0},{"$f":"SUM(G99:$V99)","v":0},{"$f":"SUM(H99:$V99)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link","Average cost per link"]
[null,"Final outputs in Columns X - AC ---->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X84:X98)/equipment_lifetime","v":10630.729124672762},8942.6131826437777,7450.1162748979696,6137.825715859226,4991.2866057207666,3996.9499745875237,"UEL15_revo_options"]
[]
[null,"Cost additional hop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 20 yr NPC"]
[{"$f":"INDEX($C107:$V107,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C107","v":true}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rural","Annualised equipment cost",{"$f":"C66","v":2226},{"$f":"D66","v":2157.6},2089.1999999999998,2020.8000000000002,1952.4,1884,1815.6,1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,{"$f":"C107","v":2226},{"$f":"D107","v":2157.6},2089.1999999999998,2020.8000000000002,1952.4,{"$f":"SUM(C107:V107)","v":36654.000000000007}]
[null,"Annualised site cost",{"$f":"Cost_SiteRural!C29","v":13237.829954703337},{"$f":"Cost_SiteRural!D29","v":12885.233549367782},{"$f":"Cost_SiteRural!E29","v":12532.637144032225},{"$f":"Cost_SiteRural!F29","v":12180.040738696669},{"$f":"Cost_SiteRural!G29","v":11827.444333361113},{"$f":"Cost_SiteRural!H29","v":11474.847928025556},{"$f":"Cost_SiteRural!I29","v":11122.251522690001},{"$f":"Cost_SiteRural!J29","v":10769.655117354445},{"$f":"Cost_SiteRural!K29","v":10417.05871201889},{"$f":"Cost_SiteRural!L29","v":10064.462306683334},{"$f":"Cost_SiteRural!M29","v":9711.8659013477773},{"$f":"Cost_SiteRural!N29","v":9359.2694960122208},{"$f":"Cost_SiteRural!O29","v":9006.6730906766643},{"$f":"Cost_SiteRural!P29","v":8654.0766853411078},{"$f":"Cost_SiteRural!Q29","v":8301.4802800055513},{"$f":"Cost_SiteRural!R29","v":7948.8838746699957},{"$f":"Cost_SiteRural!S29","v":7596.2874693344393},{"$f":"Cost_SiteRural!T29","v":7243.6910639988828},{"$f":"Cost_SiteRural!U29","v":6891.0946586633263},{"$f":"Cost_SiteRural!V29","v":6538.4982533277707},{"$f":"SUM(C108:V108)","v":197763.28208031104}]
[null,"Opex",{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"'Cost calculations'!$G$24","v":4579.4834331999773},{"$f":"SUM(C109:V109)","v":91589.668663999502}]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C107/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-123.66666666666666,-119.86666666666666,-116.06666666666665,-112.26666666666668,-108.46666666666667,{"$f":"SUM(C110:V110)","v":-580.33333333333337}]
[null,"Total",{"$f":"SUM(C107:C110)","v":20043.313387903312},{"$f":"SUM(D107:D110)","v":19622.316982567761},19201.320577232204,18780.324171896646,18359.327766561088,17938.331361225533,17517.334955889979,17096.338550554421,16675.342145218867,16254.345739883311,15833.349334547755,15412.352929212198,14991.356523876642,14570.360118541084,14149.363713205528,14630.700641203306,14213.504235867749,13796.307830532192,13379.111425196637,12961.915019861081,{"$f":"SUM(C111:V111)","v":325426.61741097731}]
[null,"Net present value",{"$f":"C111*INDEX($C$16:$V$16, 1, MATCH(C15,$C$15:$V$15,0))","v":19365.520181549095},18317.642869208394,17318.491033827886,16365.96753325896,15458.061341005076,14592.844120162939,13768.466930600211,12983.157064276411,12235.215003805884,11523.011499546565,10844.984760676334,10199.637755890168,9585.5356195162694,9001.3031590081482,8445.6224599226152,8437.6115523112785,7919.8182792348844,7427.3960052322627,6959.2209401348009,6514.2162858846395]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC rural hop",{"$f":"SUM(C112:V112)","v":237263.72439505285}]
[{"$f":"INDEX($C117:$V117,,MATCH((equipment_lifetime+1),$C106:$V106,0))=C117","v":true}]
[]
["Urban","Annualised equipment cost",{"$f":"C66","v":2226},{"$f":"D66","v":2157.6},2089.1999999999998,2020.8000000000002,1952.4,1884,1815.6,1747.2,1678.8,1610.4,1542,1473.6,1405.2,1336.8,1268.4000000000001,{"$f":"C117","v":2226},{"$f":"D117","v":2157.6},2089.1999999999998,2020.8000000000002,1952.4,{"$f":"SUM(C117:V117)","v":36654.000000000007}]
[null,"Annualised site cost",{"$f":"Cost_SiteUrban!C30","v":6618.9149773516683},{"$f":"Cost_SiteUrban!D30","v":6442.616774683891},{"$f":"Cost_SiteUrban!E30","v":6266.3185720161127},{"$f":"Cost_SiteUrban!F30","v":6090.0203693483345},{"$f":"Cost_SiteUrban!G30","v":5913.7221666805563},{"$f":"Cost_SiteUrban!H30","v":5737.423964012778},{"$f":"Cost_SiteUrban!I30","v":5561.1257613450007},{"$f":"Cost_SiteUrban!J30","v":5384.8275586772224},{"$f":"Cost_SiteUrban!K30","v":5208.5293560094451},{"$f":"Cost_SiteUrban!L30","v":5032.2311533416669},{"$f":"Cost_SiteUrban!M30","v":4855.9329506738886},{"$f":"Cost_SiteUrban!N30","v":4679.6347480061104},{"$f":"Cost_SiteUrban!O30","v":4503.3365453383321},{"$f":"Cost_SiteUrban!P30","v":4327.0383426705539},{"$f":"Cost_SiteUrban!Q30","v":4150.7401400027757},{"$f":"Cost_SiteUrban!R30","v":3974.4419373349979},{"$f":"Cost_SiteUrban!S30","v":3798.1437346672196},{"$f":"Cost_SiteUrban!T30","v":3621.8455319994414},{"$f":"Cost_SiteUrban!U30","v":3445.5473293316631},{"$f":"Cost_SiteUrban!V30","v":3269.2491266638854},98881.641040155519]
[null,"Ongoing cost",{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},{"$f":"'Cost calculations'!$G$25","v":7765.3852811921915},155307.70562384388]
[null,"Link deployment",{"$f":"IF(C$106>equipment_lifetime,(-C117/equipment_capital_ins*$C$10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-123.66666666666666,-119.86666666666666,-116.06666666666665,-112.26666666666668,-108.46666666666667,{"$f":"SUM(C120:V120)","v":-580.33333333333337}]
[null,"Total",{"$f":"SUM(C117:C120)","v":16610.300258543859},{"$f":"SUM(D117:D120)","v":16365.602055876083},16120.903853208305,15876.205650540527,15631.507447872747,15386.80924520497,15142.111042537192,14897.412839869414,14652.714637201636,14408.016434533858,14163.31823186608,13918.620029198302,13673.921826530524,13429.223623862745,13184.525421194967,13842.160551860523,13601.262349192744,13360.364146524966,13119.465943857189,12878.56774118941,{"$f":"SUM(C121:V121)","v":290263.01333066606}]
[null,"Net present value",{"$f":"C121*INDEX($C$16:$V$16, 1, MATCH(C106,$C$15:$V$15,0))","v":16048.599283617255},15277.464637098728,14540.131639176747,13835.196019507699,13161.309828658024,12517.17923481473,11901.562405104873,11313.267468321184,10751.150555970946,10214.113918680643,9701.1041150999899,9211.1102705559842,8743.162402810709,8296.3298123757177,7869.7195349315307,7982.8558211631889,7578.6747860514151,7192.7008667303689,6824.1648655328727,6472.3287870640379]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPC urban hop",{"$f":"SUM(C122:V122)","v":209432.12625326659}]

{"sheet":"Composite cost scenarios","index":22,"n_rows":55,"n_cols":16,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Composite cost scenarios",null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Summary costs"]
[]
[]
[]
[null,"# years utilisation of revocation period",null,{"$f":"'Spectrum cost inputs'!$D$30","v":5}]
[]
[null,null,null,"Calculated","Rounded","Rounded + Deployment"]
[null,"No additional hop (7 years)",null,{"$f":"INDEX(UEL7_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":953.96412645364705},1200,{"$f":"E10+'Spectrum cost inputs'!$D$10","v":2200}]
[null,"No additional hop (8 years)",null,{"$f":"INDEX(UEL8_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":1470.3197467054663},1800,{"$f":"E11+'Spectrum cost inputs'!$D$10","v":2800}]
[null,"No additional hop (9 years)",null,{"$f":"INDEX(UEL9_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":1948.6035247203681},2300,{"$f":"E12+'Spectrum cost inputs'!$D$10","v":3300}]
[null,"No additional hop (10 years)",null,{"$f":"INDEX(UEL10_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":2382.3423918605768},2800,{"$f":"E13+'Spectrum cost inputs'!$D$10","v":3800}]
[null,"No additional hop (11 years)",null,{"$f":"INDEX(UEL11_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":2773.2542425033898},3300,{"$f":"E14+'Spectrum cost inputs'!$D$10","v":4300}]
[null,"No additional hop (12 years)",null,{"$f":"INDEX(UEL12_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":3125.6078066599293},3600,{"$f":"E15+'Spectrum cost inputs'!$D$10","v":4600}]
[null,"No additional hop (13 years)",null,{"$f":"INDEX(UEL13_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":3444.1344714732527},4000,{"$f":"E16+'Spectrum cost inputs'!$D$10","v":5000}]
[null,"No additional hop (14 years)",null,{"$f":"INDEX(UEL14_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":3733.2755586311678},4300,{"$f":"E17+'Spectrum cost inputs'!$D$10","v":5300}]
[null,"No additional hop (15 years)",null,{"$f":"INDEX(UEL15_revo_options,,MATCH($D$7,Revo_utilisation_years,0))","v":3996.9499745875237},4600,{"$f":"E18+'Spectrum cost inputs'!$D$10","v":5600}]
[]
[null,null,null,"Rural","Urban","Average"]
[null,"Additional hop, 7 years","Average",{"$f":"'Discounted cost_7years'!npc_rural_hop","v":255253.61349718543},{"$f":"'Discounted cost_7years'!npc_urban_hop","v":227422.01535539929},{"$f":"AVERAGE(D21:E21)","v":241337.81442629237}]
[null,"Additional hop, 8 years","Average",{"$f":"'Discounted cost_8years'!npc_rural_hop","v":251132.20344833189},{"$f":"'Discounted cost_8years'!npc_urban_hop","v":223300.60530654565},{"$f":"AVERAGE(D22:E22)","v":237216.40437743877}]
[null,"Additional hop, 9 years","Average",{"$f":"'Discounted cost_9years'!npc_rural_hop","v":247612.71190650837},{"$f":"'Discounted cost_9years'!npc_urban_hop","v":219781.11376472213},233696.91283561525]
[null,"Additional hop, 10 years","Average",{"$f":"'Discounted cost_10years'!npc_rural_hop","v":244538.7889327943},{"$f":"'Discounted cost_10years'!npc_urban_hop","v":216707.19079100809},230622.98986190121]
[null,"Additional hop, 11 years","Average",{"$f":"'Discounted cost_11years'!npc_rural_hop","v":242734.29452442983},{"$f":"'Discounted cost_11years'!npc_urban_hop","v":214902.69638264363},228818.49545353674]
[null,"Additional hop, 12 years","Average",{"$f":"'Discounted cost_12years'!npc_rural_hop","v":241143.58810130044},{"$f":"'Discounted cost_12years'!npc_urban_hop","v":213311.98995951423},227227.78903040732]
[null,"Additional hop, 13 years","Average",{"$f":"'Discounted cost_13years'!npc_rural_hop","v":239721.71658582866},{"$f":"'Discounted cost_13years'!npc_urban_hop","v":211890.11844404248},225805.91751493557]
[null,"Additional hop, 14 years","Average",{"$f":"'Discounted cost_14years'!npc_rural_hop","v":238436.38063848397},{"$f":"'Discounted cost_14years'!npc_urban_hop","v":210604.78249669779},224520.58156759088]
[null,"Additional hop, 15 years","Average",{"$f":"'Discounted cost_15years'!npc_rural_hop","v":237263.72439505285},{"$f":"'Discounted cost_15years'!npc_urban_hop","v":209432.12625326659},223347.92532415973]
[]
[]
[null,null,null,null,null,null,"7 year equipment lifetime","8 year equipment lifetime","9 year equipment lifetime","10 year equipment lifetime","11 year equipment lifetime","12 year equipment lifetime","13 year equipment lifetime","14 year equipment lifetime","15 year equipment lifetime"]
[null,"Spectrum scenario",null,null,null,null,1,{"$f":"G33+1","v":2},{"$f":"H33+1","v":3},4,5,6,7,8,9]
[]
[null,"No additional hop (7 years)",null,null,null,{"$f":"F10","v":2200},0.98]
[null,"No additional hop (8 years)",null,null,null,{"$f":"F11","v":2800},null,0.98]
[null,"No additional hop (9 years)",null,null,null,3300,null,null,0.98]
[null,"No additional hop (10 years)",null,null,null,3800,null,null,null,0.98]
[null,"No additional hop (11 years)",null,null,null,4300,null,null,null,null,0.98]
[null,"No additional hop (12 years)",null,null,null,4600,null,null,null,null,null,0.98]
[null,"No additional hop (13 years)",null,null,null,5000,null,null,null,null,null,null,0.98]
[null,"No additional hop (14 years)",null,null,null,5300,null,null,null,null,null,null,null,0.98]
[null,"No additional hop (15 years)",null,null,null,5600,null,null,null,null,null,null,null,null,0.98]
[null,"Additional hop, 7 years",null,null,null,{"$f":"F21+$F35","v":243537.81442629237},0.02]
[null,"Additional hop, 8 years",null,null,null,240016.40437743877,null,0.02]
[null,"Additional hop, 9 years",null,null,null,236996.91283561525,null,null,0.02]
[null,"Additional hop, 10 years",null,null,null,234422.98986190121,null,null,null,0.02]
[null,"Additional hop, 11 years",null,null,null,233118.49545353674,null,null,null,null,0.02]
[null,"Additional hop, 12 years",null,null,null,231827.78903040732,null,null,null,null,null,0.02]
[null,"Additional hop, 13 years",null,null,null,230805.91751493557,null,null,null,null,null,null,0.02]
[null,"Additional hop, 14 years",null,null,null,229820.58156759088,null,null,null,null,null,null,null,0.02]
[null,"Additional hop, 15 years",null,null,null,228947.92532415973,null,null,null,null,null,null,null,null,0.02]
[]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($F$35:$F$52,G35:G52)","v":7026.7562885258476},{"$f":"SUMPRODUCT($F$35:$F$52,H35:H52)","v":7544.3280875487753},7973.9382567123048,8412.4597972380252,8876.3699090707341,9144.555780608147,9516.1183502987114,9790.4116313518171,10066.958506483195,"Composite average cost"]
[null,null,null,null,null,null,{"$f":"SUM(G35:G52)=1","v":true},true,true,true,true,true,true,true,true]

{"sheet":"Final OutputCosts --->","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Costs By HDA grouping","index":24,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Costs by HDA grouping"]
[null,"Source:","Fixed link area data"]
[null,"Use 25km buffer zone number to estimate costs"]
[]
[null,"26 GHz areas",null,null,null,"Total Costs"]
[null,null,null,null,null,null,null,"Scenario 2","Scenario 6"]
[null,"Which areas?","FLs revoked (likely maximum, based on 25km buffer zone)",null,null,"Which areas?",{"$f":"'Composite cost scenarios'!G32","v":"7 year equipment lifetime"},{"$f":"'Composite cost scenarios'!H32","v":"8 year equipment lifetime"},{"$f":"'Composite cost scenarios'!I32","v":"9 year equipment lifetime"},{"$f":"'Composite cost scenarios'!J32","v":"10 year equipment lifetime"},{"$f":"'Composite cost scenarios'!K32","v":"11 year equipment lifetime"},{"$f":"'Composite cost scenarios'!L32","v":"12 year equipment lifetime"},{"$f":"'Composite cost scenarios'!M32","v":"13 year equipment lifetime"},{"$f":"'Composite cost scenarios'!N32","v":"14 year equipment lifetime"},{"$f":"'Composite cost scenarios'!O32","v":"15 year equipment lifetime"}]
[null,"68 areas",835,null,null,{"$f":"B8","v":"68 areas"},{"$f":"($C8*'Composite cost scenarios'!G$54)/1000000","v":5.8673415009190828},{"$f":"($C8*'Composite cost scenarios'!H$54)/1000000","v":6.2995139531032276},{"$f":"($C8*'Composite cost scenarios'!I$54)/1000000","v":6.6582384443547742},{"$f":"($C8*'Composite cost scenarios'!J$54)/1000000","v":7.0244039306937509},{"$f":"($C8*'Composite cost scenarios'!K$54)/1000000","v":7.4117688740740633},{"$f":"($C8*'Composite cost scenarios'!L$54)/1000000","v":7.6357040768078024},{"$f":"($C8*'Composite cost scenarios'!M$54)/1000000","v":7.9459588224994242},{"$f":"($C8*'Composite cost scenarios'!N$54)/1000000","v":8.1749937121787681},{"$f":"($C8*'Composite cost scenarios'!O$54)/1000000","v":8.4059103529134678}]
[null,"Total UK",1124,null,null,{"$f":"B9","v":"Total UK"},{"$f":"($C9*'Composite cost scenarios'!G$54)/1000000","v":7.8980740683030524},{"$f":"($C9*'Composite cost scenarios'!H$54)/1000000","v":8.4798247704048233},{"$f":"($C9*'Composite cost scenarios'!I$54)/1000000","v":8.9627066005446316},{"$f":"($C9*'Composite cost scenarios'!J$54)/1000000","v":9.4556048120955403},{"$f":"($C9*'Composite cost scenarios'!K$54)/1000000","v":9.977039777795504},{"$f":"($C9*'Composite cost scenarios'!L$54)/1000000","v":10.278480697403557},{"$f":"($C9*'Composite cost scenarios'!M$54)/1000000","v":10.696117025735751},{"$f":"($C9*'Composite cost scenarios'!N$54)/1000000","v":11.004422673639443},{"$f":"($C9*'Composite cost scenarios'!O$54)/1000000","v":11.315261361287112}]
[null,null,{"$f":"C8/C9","v":0.74288256227758009}]
[]
[]
[null,"40 GHz areas (MBNL)"]
[]
[null,"Which areas?","FLs revoked (likely maximum, based on 25km buffer zone)",null,null,"Which areas?",{"$f":"'Composite cost scenarios'!G32","v":"7 year equipment lifetime"},{"$f":"'Composite cost scenarios'!H32","v":"8 year equipment lifetime"},{"$f":"'Composite cost scenarios'!I32","v":"9 year equipment lifetime"},{"$f":"'Composite cost scenarios'!J32","v":"10 year equipment lifetime"},{"$f":"'Composite cost scenarios'!K32","v":"11 year equipment lifetime"},{"$f":"'Composite cost scenarios'!L32","v":"12 year equipment lifetime"},{"$f":"'Composite cost scenarios'!M32","v":"13 year equipment lifetime"},{"$f":"'Composite cost scenarios'!N32","v":"14 year equipment lifetime"},{"$f":"'Composite cost scenarios'!O32","v":"15 year equipment lifetime"}]
[null,"68 areas",3924,null,null,{"$f":"B16","v":"68 areas"},{"$f":"($C16*'Composite cost scenarios'!G$54)/1000000","v":27.572991676175427},{"$f":"($C16*'Composite cost scenarios'!H$54)/1000000","v":29.603943415541394},{"$f":"($C16*'Composite cost scenarios'!I$54)/1000000","v":31.289733719339083},{"$f":"($C16*'Composite cost scenarios'!J$54)/1000000","v":33.010492244362013},{"$f":"($C16*'Composite cost scenarios'!K$54)/1000000","v":34.830875523193562},{"$f":"($C16*'Composite cost scenarios'!L$54)/1000000","v":35.883236883106363},{"$f":"($C16*'Composite cost scenarios'!M$54)/1000000","v":37.341248406572142},{"$f":"($C16*'Composite cost scenarios'!N$54)/1000000","v":38.41757524142453},{"$f":"($C16*'Composite cost scenarios'!O$54)/1000000","v":39.502745179440062}]
[null,"Total UK",4338,null,null,{"$f":"B17","v":"Total UK"},{"$f":"($C17*'Composite cost scenarios'!G$54)/1000000","v":30.482068779625124},{"$f":"($C17*'Composite cost scenarios'!H$54)/1000000","v":32.727295243786585},{"$f":"($C17*'Composite cost scenarios'!I$54)/1000000","v":34.590944157617976},{"$f":"($C17*'Composite cost scenarios'!J$54)/1000000","v":36.493250600418556},{"$f":"($C17*'Composite cost scenarios'!K$54)/1000000","v":38.50569266554885},{"$f":"($C17*'Composite cost scenarios'!L$54)/1000000","v":39.669082976278141},{"$f":"($C17*'Composite cost scenarios'!M$54)/1000000","v":41.280921403595812},{"$f":"($C17*'Composite cost scenarios'!N$54)/1000000","v":42.470805656804181},{"$f":"($C17*'Composite cost scenarios'!O$54)/1000000","v":43.670466001124097}]
[null,null,{"$f":"C16/C17","v":0.9045643153526971}]
[]
[]
[]
[null,"40 GHz areas (H3G)"]
[]
[null,"Which areas?","FLs revoked (likely maximum, based on 25km buffer zone)",null,null,"Which areas?",{"$f":"'Composite cost scenarios'!G32","v":"7 year equipment lifetime"},{"$f":"'Composite cost scenarios'!H32","v":"8 year equipment lifetime"},{"$f":"'Composite cost scenarios'!I32","v":"9 year equipment lifetime"},{"$f":"'Composite cost scenarios'!J32","v":"10 year equipment lifetime"},{"$f":"'Composite cost scenarios'!K32","v":"11 year equipment lifetime"},{"$f":"'Composite cost scenarios'!L32","v":"12 year equipment lifetime"},{"$f":"'Composite cost scenarios'!M32","v":"13 year equipment lifetime"},{"$f":"'Composite cost scenarios'!N32","v":"14 year equipment lifetime"},{"$f":"'Composite cost scenarios'!O32","v":"15 year equipment lifetime"}]
[null,"68 areas",63,null,null,{"$f":"B25","v":"68 areas"},{"$f":"($C25*'Composite cost scenarios'!G$54)/1000000","v":0.44268564617712841},{"$f":"($C25*'Composite cost scenarios'!H$54)/1000000","v":0.47529266951557286},{"$f":"($C25*'Composite cost scenarios'!I$54)/1000000","v":0.50235811017287524},{"$f":"($C25*'Composite cost scenarios'!J$54)/1000000","v":0.52998496722599564},{"$f":"($C25*'Composite cost scenarios'!K$54)/1000000","v":0.55921130427145616},{"$f":"($C25*'Composite cost scenarios'!L$54)/1000000","v":0.57610701417831334},{"$f":"($C25*'Composite cost scenarios'!M$54)/1000000","v":0.59951545606881884},{"$f":"($C25*'Composite cost scenarios'!N$54)/1000000","v":0.61679593277516453},{"$f":"($C25*'Composite cost scenarios'!O$54)/1000000","v":0.63421838590844126}]
[null,"Total UK",63,null,null,{"$f":"B26","v":"Total UK"},{"$f":"($C26*'Composite cost scenarios'!G$54)/1000000","v":0.44268564617712841},{"$f":"($C26*'Composite cost scenarios'!H$54)/1000000","v":0.47529266951557286},{"$f":"($C26*'Composite cost scenarios'!I$54)/1000000","v":0.50235811017287524},{"$f":"($C26*'Composite cost scenarios'!J$54)/1000000","v":0.52998496722599564},{"$f":"($C26*'Composite cost scenarios'!K$54)/1000000","v":0.55921130427145616},{"$f":"($C26*'Composite cost scenarios'!L$54)/1000000","v":0.57610701417831334},{"$f":"($C26*'Composite cost scenarios'!M$54)/1000000","v":0.59951545606881884},{"$f":"($C26*'Composite cost scenarios'!N$54)/1000000","v":0.61679593277516453},{"$f":"($C26*'Composite cost scenarios'!O$54)/1000000","v":0.63421838590844126}]