{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Cover","Navigator","Style Guide","Model Parameters","Capex Smoothing","Timing","Lookup Data","Error Checks"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":51,"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":"Cover","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[16,2,16,9],[17,2,17,9],[20,6,20,8],[21,6,21,8]]}
[]
[]
["Navigator"]
[]
[null,null,{"$f":"Client_Name","v":"SumProduct Pty Limited"}]
[null,null,{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Developer:  Liam Bastick"]
[]
[null,null,"General Cover Notes:"]
[null,null,"Demonstrating how to calculate the \"smoothed\" capex for a particular profile."]
[]
[]
[]
[null,null,"Any queries, please e-mail:",null,null,null,"liam.bastick@sumproduct.com"]
[null,null,"Website:",null,null,null,"www.sumproduct.com"]

{"sheet":"Navigator","index":1,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Navigator"]
[{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,{"$f":"Overall_Error_Check","v":0}]
[]
[]
[null,1,"Table of Contents"]
[]
[null,null,null,null,null,"Cover"]
[null,null,null,null,null,"Style Guide"]
[null,null,null,null,null,"Model Parameters"]
[null,null,null,null,null,"Capex Smoothing"]
[null,null,null,null,null,"Timing"]
[null,null,null,null,null,"Lookup Data"]
[null,null,null,null,null,"Error Checks"]

{"sheet":"Style Guide","index":2,"n_rows":74,"n_cols":11,"rows_kept":74,"cut":false,"hidden":false,"merged":[[16,2,16,6],[2,0,2,4],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[34,2,34,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[46,2,46,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[61,2,61,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[57,2,57,6],[59,2,59,6],[60,2,60,6],[73,2,73,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[80,2,80,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Style Guide"}]
[{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Formatting of Headers / Dividers"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Sheet Title",null,null,null,null,null,{"$f":"C10","v":"Sheet Title"},null,"Sheet Title"]
[null,null,"Model Name",null,null,null,null,null,{"$f":"C11","v":"Model Name"},null,"Model Name"]
[]
[null,null,"Header 1",null,null,null,null,null,{"$f":"C13","v":"Header 1"},null,"Header 1"]
[null,null,"Header 2",null,null,null,null,null,{"$f":"C14","v":"Header 2"},null,"Header 2"]
[null,null,"Header 3",null,null,null,null,null,{"$f":"C15","v":"Header 3"},null,"Header 3"]
[null,null,"Header 4",null,null,null,null,null,{"$f":"C16","v":"Header 4"},null,"Header 4"]
[]
[null,null,"Notes",null,null,null,null,null,{"$f":"C18","v":"Notes"},null,"Notes"]
[]
[null,null,"Table Heading",null,null,null,null,null,{"$f":"C20","v":"Table Heading"},null,"Table Heading"]
[]
[]
[null,{"$f":"MAX($B$5:$B22)+1","v":2},"Individual Cell Styles"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Assumption",null,null,null,null,null,"Assumption",null,{"$f":"C27","v":"Assumption"}]
[]
[null,null,"Constraint",null,null,null,null,null,{"$f":"C29","v":"Constraint"},null,{"$f":"C29","v":"Constraint"}]
[]
[null,null,"Empty",null,null,null,null,null,null,null,{"$f":"C31","v":"Empty"}]
[]
[null,null,"Error Check",null,null,null,null,null,0,null,{"$f":"C33","v":"Error Check"}]
[]
[null,null,"Hyperlink",null,null,null,null,null,"Hyperlink",null,{"$f":"C35","v":"Hyperlink"}]
[]
[null,null,"Internal Reference",null,null,null,null,null,{"$f":"'Error Checks'!E12","v":"NPV's reconcile"},null,{"$f":"C37","v":"Internal Reference"}]
[]
[null,null,"Line Calculation",null,null,null,null,null,77,null,"Line Calc"]
[]
[null,null,"Line Total",null,null,null,null,null,{"$f":"I39","v":77},null,{"$f":"C41","v":"Line Total"}]
[]
[null,null,"Parameter",null,null,null,null,null,365,null,{"$f":"C43","v":"Parameter"}]
[]
[null,null,"Range Name Description",null,null,null,null,null,"Not_Named",null,{"$f":"C45","v":"Range Name Description"}]
[]
[null,null,"Row Reference",null,null,null,null,null,{"$f":"ROW(C47)","v":47},null,"Row Ref"]
[]
[null,null,"Row Summary",null,null,null,null,null,{"$f":"I41","v":77},null,{"$f":"C49","v":"Row Summary"}]
[]
[null,null,"Units",null,null,null,null,null,"A$",null,{"$f":"C51","v":"Units"}]
[]
[null,null,"WIP",null,null,null,null,null,null,null,{"$f":"C53","v":"WIP"}]
[]
[]
[null,{"$f":"MAX($B$5:$B55)+1","v":3},"Numerical Styles"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Comma",null,null,null,null,null,123456.789,null,{"$f":"C60","v":"Comma"}]
[]
[null,null,"Comma [0]",null,null,null,null,null,-123456.789,null,"Comma [0]"]
[]
[null,null,"Currency",null,null,null,null,null,123456.789,null,"Currency"]
[]
[null,null,"Currency [0]",null,null,null,null,null,123456.789,null,"Currency [0]"]
[]
[null,null,"Date",null,null,null,null,null,{"$f":"TODAY()","v":"2019-02-05"},null,{"$f":"C68","v":"Date"}]
[]
[null,null,"Date Heading",null,null,null,null,null,{"$f":"TODAY()","v":"2019-02-05"},null,{"$f":"C70","v":"Date Heading"}]
[]
[null,null,"Numbers 0",null,null,null,null,null,-123456.789,null,{"$f":"C72","v":"Numbers 0"}]
[]
[null,null,"Percent",null,null,null,null,null,0.5,null,{"$f":"C74","v":"Percent"}]

{"sheet":"Model Parameters","index":3,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4],[10,6,10,13],[11,6,11,13]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Model Parameters"}]
[{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"General"]
[]
[null,null,"Key Inputs"]
[]
[null,null,null,null,"General"]
[null,null,null,null,"Model Name",null,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"SP Capex Smoothing Example.xlsm"}]
[null,null,null,null,"Client Name",null,"SumProduct Pty Limited"]
[]
[]
[null,{"$f":"MAX($B$5:$B14)+1","v":2},"General Range Names"]
[]
[null,null,"Technical Assumptions"]
[]
[null,null,null,null,"Days in Year",null,365]
[null,null,null,null,"Months in Month",null,1]
[null,null,null,null,"Months in Quarter",null,3]
[null,null,null,null,"Months in Half Yr",null,6]
[null,null,null,null,"Months in Year",null,12]
[null,null,null,null,"Quarters in Year",null,4]
[]
[null,null,null,null,"Rounding Accuracy",null,5]
[]
[null,null,null,null,"Very Large Number",null,9.9999999999999997E+98]
[null,null,null,null,"Very Small Number",null,1E-8]
[]
[null,null,null,null,"Thousand",null,1000]

{"sheet":"Capex Smoothing","index":4,"n_rows":77,"n_cols":39,"rows_kept":77,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Capex Smoothing"}]
[{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,null,{"$f":"Overall_Error_Check","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"Timing!J5","v":"2020-12-31"},{"$f":"Timing!K5","v":"2021-12-31"},{"$f":"Timing!L5","v":"2022-12-31"},{"$f":"Timing!M5","v":"2023-12-31"},{"$f":"Timing!N5","v":"2024-12-31"},{"$f":"Timing!O5","v":"2025-12-31"},{"$f":"Timing!P5","v":"2026-12-31"},{"$f":"Timing!Q5","v":"2027-12-31"},{"$f":"Timing!R5","v":"2028-12-31"},{"$f":"Timing!S5","v":"2029-12-31"},{"$f":"Timing!T5","v":"2030-12-31"},{"$f":"Timing!U5","v":"2031-12-31"},{"$f":"Timing!V5","v":"2032-12-31"},{"$f":"Timing!W5","v":"2033-12-31"},{"$f":"Timing!X5","v":"2034-12-31"},{"$f":"Timing!Y5","v":"2035-12-31"},{"$f":"Timing!Z5","v":"2036-12-31"},{"$f":"Timing!AA5","v":"2037-12-31"},{"$f":"Timing!AB5","v":"2038-12-31"},{"$f":"Timing!AC5","v":"2039-12-31"},{"$f":"Timing!AD5","v":"2040-12-31"},{"$f":"Timing!AE5","v":"2041-12-31"},{"$f":"Timing!AF5","v":"2042-12-31"},{"$f":"Timing!AG5","v":"2043-12-31"},{"$f":"Timing!AH5","v":"2044-12-31"},{"$f":"Timing!AI5","v":"2045-12-31"},{"$f":"Timing!AJ5","v":"2046-12-31"},{"$f":"Timing!AK5","v":"2047-12-31"},{"$f":"Timing!AL5","v":"2048-12-31"},{"$f":"Timing!AM5","v":"2049-12-31"}]
[null,null,{"$f":"Timing!C6","v":"Start Date"},null,null,null,null,null,null,{"$f":"Timing!J6","v":"2020-01-01"},{"$f":"Timing!K6","v":"2021-01-01"},{"$f":"Timing!L6","v":"2022-01-01"},{"$f":"Timing!M6","v":"2023-01-01"},{"$f":"Timing!N6","v":"2024-01-01"},{"$f":"Timing!O6","v":"2025-01-01"},{"$f":"Timing!P6","v":"2026-01-01"},{"$f":"Timing!Q6","v":"2027-01-01"},{"$f":"Timing!R6","v":"2028-01-01"},{"$f":"Timing!S6","v":"2029-01-01"},{"$f":"Timing!T6","v":"2030-01-01"},{"$f":"Timing!U6","v":"2031-01-01"},{"$f":"Timing!V6","v":"2032-01-01"},{"$f":"Timing!W6","v":"2033-01-01"},{"$f":"Timing!X6","v":"2034-01-01"},{"$f":"Timing!Y6","v":"2035-01-01"},{"$f":"Timing!Z6","v":"2036-01-01"},{"$f":"Timing!AA6","v":"2037-01-01"},{"$f":"Timing!AB6","v":"2038-01-01"},{"$f":"Timing!AC6","v":"2039-01-01"},{"$f":"Timing!AD6","v":"2040-01-01"},{"$f":"Timing!AE6","v":"2041-01-01"},{"$f":"Timing!AF6","v":"2042-01-01"},{"$f":"Timing!AG6","v":"2043-01-01"},{"$f":"Timing!AH6","v":"2044-01-01"},{"$f":"Timing!AI6","v":"2045-01-01"},{"$f":"Timing!AJ6","v":"2046-01-01"},{"$f":"Timing!AK6","v":"2047-01-01"},{"$f":"Timing!AL6","v":"2048-01-01"},{"$f":"Timing!AM6","v":"2049-01-01"}]
[null,null,{"$f":"Timing!C7","v":"End Date"},null,null,null,null,null,null,{"$f":"Timing!J7","v":"2020-12-31"},{"$f":"Timing!K7","v":"2021-12-31"},{"$f":"Timing!L7","v":"2022-12-31"},{"$f":"Timing!M7","v":"2023-12-31"},{"$f":"Timing!N7","v":"2024-12-31"},{"$f":"Timing!O7","v":"2025-12-31"},{"$f":"Timing!P7","v":"2026-12-31"},{"$f":"Timing!Q7","v":"2027-12-31"},{"$f":"Timing!R7","v":"2028-12-31"},{"$f":"Timing!S7","v":"2029-12-31"},{"$f":"Timing!T7","v":"2030-12-31"},{"$f":"Timing!U7","v":"2031-12-31"},{"$f":"Timing!V7","v":"2032-12-31"},{"$f":"Timing!W7","v":"2033-12-31"},{"$f":"Timing!X7","v":"2034-12-31"},{"$f":"Timing!Y7","v":"2035-12-31"},{"$f":"Timing!Z7","v":"2036-12-31"},{"$f":"Timing!AA7","v":"2037-12-31"},{"$f":"Timing!AB7","v":"2038-12-31"},{"$f":"Timing!AC7","v":"2039-12-31"},{"$f":"Timing!AD7","v":"2040-12-31"},{"$f":"Timing!AE7","v":"2041-12-31"},{"$f":"Timing!AF7","v":"2042-12-31"},{"$f":"Timing!AG7","v":"2043-12-31"},{"$f":"Timing!AH7","v":"2044-12-31"},{"$f":"Timing!AI7","v":"2045-12-31"},{"$f":"Timing!AJ7","v":"2046-12-31"},{"$f":"Timing!AK7","v":"2047-12-31"},{"$f":"Timing!AL7","v":"2048-12-31"},{"$f":"Timing!AM7","v":"2049-12-31"}]
[null,null,{"$f":"Timing!C8","v":"Number of Days"},null,null,null,null,null,null,{"$f":"Timing!J8","v":366},{"$f":"Timing!K8","v":365},{"$f":"Timing!L8","v":365},{"$f":"Timing!M8","v":365},{"$f":"Timing!N8","v":366},{"$f":"Timing!O8","v":365},{"$f":"Timing!P8","v":365},{"$f":"Timing!Q8","v":365},{"$f":"Timing!R8","v":366},{"$f":"Timing!S8","v":365},{"$f":"Timing!T8","v":365},{"$f":"Timing!U8","v":365},{"$f":"Timing!V8","v":366},{"$f":"Timing!W8","v":365},{"$f":"Timing!X8","v":365},{"$f":"Timing!Y8","v":365},{"$f":"Timing!Z8","v":366},{"$f":"Timing!AA8","v":365},{"$f":"Timing!AB8","v":365},{"$f":"Timing!AC8","v":365},{"$f":"Timing!AD8","v":366},{"$f":"Timing!AE8","v":365},{"$f":"Timing!AF8","v":365},{"$f":"Timing!AG8","v":365},{"$f":"Timing!AH8","v":366},{"$f":"Timing!AI8","v":365},{"$f":"Timing!AJ8","v":365},{"$f":"Timing!AK8","v":365},{"$f":"Timing!AL8","v":366},{"$f":"Timing!AM8","v":365}]
[null,null,{"$f":"Timing!C9","v":"Counter"},null,null,null,null,null,null,{"$f":"Timing!J9","v":1},{"$f":"Timing!K9","v":2},{"$f":"Timing!L9","v":3},{"$f":"Timing!M9","v":4},{"$f":"Timing!N9","v":5},{"$f":"Timing!O9","v":6},{"$f":"Timing!P9","v":7},{"$f":"Timing!Q9","v":8},{"$f":"Timing!R9","v":9},{"$f":"Timing!S9","v":10},{"$f":"Timing!T9","v":11},{"$f":"Timing!U9","v":12},{"$f":"Timing!V9","v":13},{"$f":"Timing!W9","v":14},{"$f":"Timing!X9","v":15},{"$f":"Timing!Y9","v":16},{"$f":"Timing!Z9","v":17},{"$f":"Timing!AA9","v":18},{"$f":"Timing!AB9","v":19},{"$f":"Timing!AC9","v":20},{"$f":"Timing!AD9","v":21},{"$f":"Timing!AE9","v":22},{"$f":"Timing!AF9","v":23},{"$f":"Timing!AG9","v":24},{"$f":"Timing!AH9","v":25},{"$f":"Timing!AI9","v":26},{"$f":"Timing!AJ9","v":27},{"$f":"Timing!AK9","v":28},{"$f":"Timing!AL9","v":29},{"$f":"Timing!AM9","v":30}]
[]
[null,{"$f":"MAX($B$10:$B10)+1","v":1},"Assumptions"]
[]
[null,null,"Input Section"]
[]
[null,null,null,null,"Discount Rate",null,"%",null,0.05]
[]
[null,null,null,null,"Growth Rate",null,"%",null,0.02]
[]
[null,null,null,null,"Cashflow Timing",null,"[0,0.5,1]",null,"Middle"]
[]
[null,null,null,null,"Capex",null,"$'000",null,null,312,436,586,866,352,834,327,601,354,556]
[]
[null,null,null,null,"Start Period",null,"#",null,{"$f":"IFERROR(MATCH(TRUE,INDEX(Capex_Profile<>0,),0),1)","v":1}]
[]
[null,null,null,null,"Final Period",null,"#",null,{"$f":"MAX(IF(Capex_Profile>0,LU_Counter))","v":10}]
[]
[null,null,null,null,"Number of Periods",null,"#",null,{"$f":"Final_Period-Start_Period+1","v":10}]
[]
[]
[null,{"$f":"MAX($B$10:$B29)+1","v":2},"Discount Factor"]
[]
[null,null,"Calculations"]
[]
[null,null,null,{"$f":"C30&\" Selection\"","v":"Discount Factor Selection"}]
[]
[null,null,null,null,"Pre-Tax Discount Rates"]
[null,null,null,null,{"$f":"Start","v":"Start"},null,"0.000",null,null,{"$f":"IF(AND(J$9>=Start_Period,J$9<=Final_Period),(1+Discount_Rate)^-(J$9-Start_Period),\"\")","v":1},0.95238095238095233,0.90702947845804982,0.86383759853147601,0.82270247479188197,0.78352616646845896,0.74621539663662761,0.71068133013012147,0.67683936202868722,0.64460891621779726,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"Middle","v":"Middle"},null,"0.000",null,null,{"$f":"IF(AND(J$9>=Start_Period,J$9<=Final_Period),(1+Discount_Rate)^-(((2*J$9+1)/2)-Start_Period),\"\")","v":0.97590007294853309},0.92942864090336497,0.88517013419368074,0.843019175422553,0.80287540516433631,0.7646432430136535,0.72823166001300332,0.69355396191714602,0.66052758277823431,0.62907388836022304,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"End","v":"End"},null,"0.000",null,null,{"$f":"IF(AND(J$9>=Start_Period,J$9<=Final_Period),(1+Discount_Rate)^-(J$9-Start_Period+1),\"\")","v":0.95238095238095233},0.90702947845804982,0.86383759853147601,0.82270247479188197,0.78352616646845896,0.74621539663662761,0.71068133013012147,0.67683936202868722,0.64460891621779726,0.61391325354075932,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(Cashflow_Timing=\"\",Middle,Cashflow_Timing)&\" Chosen\"","v":"Middle Chosen"},null,"0.000",null,null,{"$f":"IF(AND(J$9>=Start_Period,J$9<=Final_Period),IFERROR(INDEX(J37:J39,MATCH(Cashflow_Timing,LU_Cash_Flow_Timing,0)),J38),\"\")","v":0.97590007294853309},0.92942864090336497,0.88517013419368074,0.843019175422553,0.80287540516433631,0.7646432430136535,0.72823166001300332,0.69355396191714602,0.66052758277823431,0.62907388836022304,"","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,{"$f":"MAX($B$10:$B42)+1","v":3},"Original Capex Profile"]
[]
[null,null,"NPV Demonstration"]
[]
[null,null,null,{"$f":"C43&\" Selection\"","v":"Original Capex Profile Selection"}]
[]
[null,null,null,null,"Capex Profile",null,"$'000",null,null,{"$f":"IF(J$21=\"\",\"\",J$21)","v":312},{"$f":"IF(K$21=\"\",\"\",K$21)","v":436},586,866,352,834,327,601,354,556,"","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,"Discount Factor",null,"0.000",null,null,{"$f":"IF(J$40=\"\",\"\",J$40)","v":0.97590007294853309},{"$f":"IF(K$40=\"\",\"\",K$40)","v":0.92942864090336497},0.88517013419368074,0.843019175422553,0.80287540516433631,0.7646432430136535,0.72823166001300332,0.69355396191714602,0.66052758277823431,0.62907388836022304,"","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,"PV of Capex",null,"$'000",null,null,{"$f":"IF(J51=\"\",\"\",N(J49)*J51)","v":304.48082275994233},{"$f":"IF(K51=\"\",\"\",N(K49)*K51)","v":405.23088743386711},518.7096986374969,730.05460591593089,282.61214261784636,637.71246467338699,238.13175282425209,416.82593111220478,233.82676430349494,349.76508192828402,"","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,{"$f":"\"N\"&E53","v":"NPV of Capex"},null,"$'000",null,{"$f":"SUM(J53:AM53)","v":4117.3501522067072}]
[]
[]
[null,{"$f":"MAX($B$10:$B57)+1","v":4},"Smoothed Capex Profile"]
[]
[null,null,{"$f":"C45","v":"NPV Demonstration"}]
[]
[null,null,null,{"$f":"C58&\" Selection\"","v":"Smoothed Capex Profile Selection"}]
[]
[null,null,null,null,"Base Exponent",null,"0.000",null,{"$f":"(1+Growth_Rate)/(1+Discount_Rate)","v":0.97142857142857142}]
[]
[null,null,null,null,null,null,null,"Period Part","Factor"]
[null,null,null,null,{"$f":"E19","v":"Cashflow Timing"},null,{"$f":"G19","v":"[0,0.5,1]"},{"$f":"IF(I$19=\"\",Middle,I$19)","v":"Middle"},{"$f":"INDEX(LU_Cash_Flow_Timing_Factors,MATCH(H67,LU_Cash_Flow_Timing,0))","v":0.5}]
[]
[null,null,null,null,"Base Amount",null,"$'000",null,{"$f":"(NPV_of_Original_Capex_Profile*(1-Base_Exponent)/(1-(Base_Exponent^Number_of_Periods)))*(1+Discount_Rate)^Timing_Factor","v":479.02619260973967}]
[]
[null,null,null,null,"Capex Profile",null,"$'000",null,null,{"$f":"IF(OR(J$9<Start_Period,J$9>Final_Period),\"\",IF(J$9=Start_Period,$I69,I71*(1+Growth_Rate)))","v":479.02619260973967},488.60671646193447,498.37885079117319,508.34642780699664,518.51335636313661,528.88362349039937,539.46129596020739,550.25052187941151,561.25553231699973,572.48064296333973,"","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,"Discount Factor",null,"0.000",null,null,{"$f":"IF(J$40=\"\",\"\",J$40)","v":0.97590007294853309},{"$f":"IF(K$40=\"\",\"\",K$40)","v":0.92942864090336497},0.88517013419368074,0.843019175422553,0.80287540516433631,0.7646432430136535,0.72823166001300332,0.69355396191714602,0.66052758277823431,0.62907388836022304,"","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,"PV of Capex",null,"$'000",null,null,{"$f":"IF(J73=\"\",\"\",N(J71)*J73)","v":467.481696312103},{"$f":"IF(K73=\"\",\"\",N(K71)*K73)","v":454.12507641747158},441.15007423411515,428.54578639885466,416.30162107317318,404.40728904251108,392.85279506986791,381.62842949644312,370.72476008225902,360.13262407990868,"","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,{"$f":"\"N\"&E75","v":"NPV of Capex"},null,"$'000",{"$f":"(ROUND(NPV_of_Original_Capex_Profile-NPV_of_Smoothed_Capex_Profile,Rounding_Accuracy)<>0)*1","v":0},{"$f":"SUM(J75:AM75)","v":4117.3501522067072}]

{"sheet":"Timing","index":5,"n_rows":23,"n_cols":39,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Timing"}]
[{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J$7","v":"2020-12-31"},{"$f":"K$7","v":"2021-12-31"},{"$f":"L$7","v":"2022-12-31"},{"$f":"M$7","v":"2023-12-31"},{"$f":"N$7","v":"2024-12-31"},{"$f":"O$7","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31"]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"IF(J$9=1,Model_Start_Date,I$7+1)","v":"2020-01-01"},"2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01"]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"EOMONTH(J$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(J$6),Periodicity))","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31"]
[null,null,"Number of Days",null,null,null,null,null,null,{"$f":"J7-J6+1","v":366},{"$f":"K7-K6+1","v":365},365,365,366,{"$f":"O7-O6+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[null,null,"Counter",null,null,null,null,null,null,{"$f":"N(I$9)+1","v":1},{"$f":"N(J$9)+1","v":2},3,4,5,{"$f":"N(N$9)+1","v":6},{"$f":"N(O$9)+1","v":7},{"$f":"N(P$9)+1","v":8},{"$f":"N(Q$9)+1","v":9},{"$f":"N(R$9)+1","v":10},{"$f":"N(S$9)+1","v":11},{"$f":"N(T$9)+1","v":12},{"$f":"N(U$9)+1","v":13},{"$f":"N(V$9)+1","v":14},{"$f":"N(W$9)+1","v":15},{"$f":"N(X$9)+1","v":16},{"$f":"N(Y$9)+1","v":17},{"$f":"N(Z$9)+1","v":18},{"$f":"N(AA$9)+1","v":19},{"$f":"N(AB$9)+1","v":20},{"$f":"N(AC$9)+1","v":21},{"$f":"N(AD$9)+1","v":22},{"$f":"N(AE$9)+1","v":23},{"$f":"N(AF$9)+1","v":24},{"$f":"N(AG$9)+1","v":25},{"$f":"N(AH$9)+1","v":26},{"$f":"N(AI$9)+1","v":27},{"$f":"N(AJ$9)+1","v":28},{"$f":"N(AK$9)+1","v":29},{"$f":"N(AL$9)+1","v":30}]
[]
[null,{"$f":"MAX($B$10:$B10)+1","v":1},"Timing Assumptions"]
[]
[null,null,"Data (must be annual periodicity with full periods)"]
[]
[null,null,null,"Model Start Date",null,null,null,{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2020-01-01"}]
[]
[null,null,null,"Number of Months in a Full Period",null,null,null,12]
[]
[null,null,null,"Example Reporting Month",null,null,null,12,{"$f":"\"e.g. \"&TEXT(DATE(YEAR(Model_Start_Date)+IF(Example_Reporting_Month<MONTH(Model_Start_Date),1,0),Example_Reporting_Month+1,1)-1,\"dd-Mmm-yy\")","v":"e.g. 31-Dec-20"}]
[]
[null,null,null,"Reporting Month Factor",null,null,null,{"$f":"MOD(Example_Reporting_Month-1,Periodicity)+1","v":12}]
[]
[null,null,null,"Months per Year",null,null,null,12]

{"sheet":"Lookup Data","index":6,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Lookup Data"}]
[{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Cash Flow Timing"]
[]
[null,null,{"$f":"\"LU_\"&SUBSTITUTE(C6,\" \",\"_\")","v":"LU_Cash_Flow_Timing"}]
[]
[null,null,null,null,null,{"$f":"C6","v":"Cash Flow Timing"}]
[null,null,null,null,null,"Start",null,{"$f":"C8","v":"LU_Cash_Flow_Timing"}]
[null,null,null,null,null,"Middle"]
[null,null,null,null,null,"End"]
[]
[]
[null,{"$f":"MAX($B$5:$B15)+1","v":2},"Cash Flow Timing Factors"]
[]
[null,null,{"$f":"\"LU_\"&SUBSTITUTE(C16,\" \",\"_\")","v":"LU_Cash_Flow_Timing_Factors"}]
[]
[null,null,null,null,null,{"$f":"C16","v":"Cash Flow Timing Factors"}]
[null,null,null,null,null,0,null,{"$f":"C18","v":"LU_Cash_Flow_Timing_Factors"}]
[null,null,null,null,null,0.5]
[null,null,null,null,null,1]

{"sheet":"Error Checks","index":7,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Error Checks"}]
[{"$f":"Model_Name","v":"SP Capex Smoothing Example.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Error Checks"]
[]
[null,null,"Summary of Errors"]
[]
[null,null,null,"Assumptions"]
[]
[null,null,null,null,"NPV's reconcile",null,null,null,{"$f":"HL_NPVs_Reconcile","v":0}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C8","v":"Summary of Errors"},null,null,null,{"$f":"MIN(1,SUM(I11:I15))","v":0}]